Valuation AutoZone, Inc.

Equities

Market Closed - Nyse Other stock markets 00:00:02 07/03/2026 +03			5-day change	1st Jan Change
3,641.29 ^USD	-2.69%		-3.04%	+7.37%

03-06	DA Davidson Adjusts Price Target on AutoZone to $4,300 From $4,100, Maintains Buy Rating	MT
03-04	Mizuho Securities Adjusts AutoZone Price Target to $3,600 From $3,550, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	33,517	41,645	46,537	54,349	70,236	60,328	-	-
Change	-	24.25%	11.75%	16.79%	29.23%	-14.11%	-	-
Enterprise Value (EV) ¹	37,616	47,503	53,929	63,075	78,764	68,939	69,267	69,394
Change	-	26.28%	13.53%	16.96%	24.87%	-12.47%	0.47%	0.18%
P/E ratio	16.3x	18.2x	19.4x	21.3x	29x	24.6x	20.8x	18.6x
PBR	-18.3x	-11.5x	-10.5x	-11.3x	-20.5x	-26.4x	-29.9x	-76.6x
PEG	-	0.8x	1.5x	1.6x	-9.27x	10.35x	1.2x	1.6x
Capitalization / Revenue	2.29x	2.56x	2.67x	2.94x	3.71x	2.94x	2.73x	2.55x
EV / Revenue	2.57x	2.92x	3.09x	3.41x	4.16x	3.36x	3.14x	2.93x
EV / EBITDA	11.2x	12.8x	13.6x	14.5x	18.6x	15.9x	14.2x	13.1x
EV / EBIT	12.8x	14.5x	15.5x	16.6x	21.8x	18.8x	16.8x	15.5x
EV / FCF	13x	18.7x	25.2x	32.7x	44x	33.5x	31.2x	26.6x
FCF Yield	7.7%	5.34%	3.98%	3.06%	2.27%	2.98%	3.2%	3.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	95.19	117.2	132.4	149.6	144.9	148.3	174.8	195.4
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	14,630	16,252	17,457	18,490	18,939	20,543	22,072	23,687
EBITDA ¹	3,352	3,713	3,972	4,338	4,223	4,336	4,872	5,293
EBIT ¹	2,945	3,271	3,474	3,789	3,610	3,665	4,132	4,481
Net income ¹	2,170	2,430	2,528	2,662	2,498	2,507	2,876	3,114
Net Debt ¹	4,098	5,858	7,391	8,726	8,528	8,611	8,938	9,066
Reference price ²	1,555.71	2,137.02	2,563.18	3,181.48	4,198.53	3,641.29	3,641.29	3,641.29
Nbr of stocks (in thousands)	21,545	19,488	18,156	17,083	16,729	16,568	-	-
Announcement Date	9/21/21 A	9/19/22 A	9/19/23 A	9/24/24 A	9/23/25 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUTOZONE, INC.	24.55x	3.36x	15.9x	-.--%	60.33B
O'REILLY AUTOMOTIVE, INC	29.26x	4.49x	20.03x	-.--%	79.32B
ADVANCE AUTO PARTS, INC.	18.32x	0.6x	8.22x	2%	3.02B
AUTOBACS SEVEN CO., LTD.	15.67x	-	-	3.53%	846M
MEKO AB	41.28x	0.33x	3.83x	6.2%	409M
CARPARTS.COM, INC.	-1.82x	-	-	-	52.08M
Average	21.21x	2.19x	11.99x	2.35%	24B
Weighted average by Cap.	27.00x	3.92x	17.99x	0.08%