Valuation LKQ Corporation

Stocks

Market Closed - Nasdaq 23:00:00 10/09/2026 +03			5-day change	1st Jan Change
23.63 ^USD	-2.32%		-6.42%	-21.75%

07-31	Wall Street's Dip Buyers Return
07-31	Analyst recommendations: Apple, Baxter International, Dexcom, Flex, Humana, Stellantis…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,498	14,270	12,789	9,554	7,730	5,978	-	-
Change	-	-18.45%	-10.38%	-25.3%	-19.09%	-22.66%	-	-
Enterprise Value (EV) ¹	20,036	16,648	16,741	13,480	11,074	9,417	9,040	8,829
Change	-	-16.91%	0.56%	-19.48%	-17.84%	-14.96%	-4%	-2.34%
P/E	16.4x	12.9x	13.7x	14x	12.9x	12.1x	8.74x	8.01x
PBR	2.99x	2.62x	2.07x	1.58x	1.18x	0.9x	0.86x	0.82x
PEG	-	1x	-0.9x	-0.6x	-1.3x	-0.7x	0.2x	0.88x
Capitalization / Revenue	1.34x	1.12x	0.92x	0.67x	0.57x	0.44x	0.43x	0.43x
EV / Revenue	1.53x	1.3x	1.21x	0.94x	0.81x	0.69x	0.65x	0.64x
EV / EBITDA	11.2x	9.68x	9.52x	7.68x	7.34x	6.76x	5.88x	5.68x
EV / EBIT	13.4x	11.5x	12.3x	11.2x	11.2x	9.96x	8.08x	7.36x
EV / FCF	18.7x	16.2x	16.8x	16.6x	13.1x	14.9x	11.6x	12.4x
FCF Yield	5.36%	6.17%	5.96%	6.01%	7.65%	6.73%	8.64%	8.08%
Dividend per Share ²	0.25	1.025	1.125	1.2	-	-	-	-
Rate of return	0.42%	1.92%	2.35%	3.27%	-	-	-	-
EPS ²	3.66	4.13	3.49	2.62	2.35	1.955	2.705	2.95
Distribution rate	6.83%	24.8%	32.2%	45.8%	-	-	-	-
Net sales ¹	13,089	12,794	13,866	14,355	13,651	13,597	13,935	13,830
EBITDA ¹	1,785	1,719	1,759	1,756	1,509	1,393	1,539	1,555
EBIT ¹	1,495	1,444	1,357	1,199	993	945.9	1,119	1,200
Net income ¹	1,091	1,149	936	690	607	501.1	687.5	730
Net Debt ¹	2,538	2,378	3,952	3,926	3,344	3,439	3,062	2,851
Reference price ²	60.03	53.41	47.79	36.75	30.20	23.63	23.63	23.63
Nbr of stocks (in thousands)	291,491	267,175	267,598	259,960	255,966	253,002	-	-
Announcement Date	2/17/22 A	2/23/23 A	2/22/24 A	2/20/25 A	2/19/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LKQ CORPORATION	12.09x	0.69x	6.76x	-	5.98B
GENUINE PARTS COMPANY	20.94x	0.89x	10.64x	3.16%	18.5B
INCHCAPE PLC	10.69x	0.36x	5.09x	4.41%	3.81B
INTER CARS S.A.	13.03x	0.67x	9.3x	0.15%	3.51B
SUPPLY NETWORK LIMITED	27.38x	3.39x	16.54x	2.67%	1.09B
AUTO PARTNER SA	12.92x	0.89x	9.68x	0.56%	1.09B
YELLOW HAT LTD.	10.96x	-	-	-	941M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.1x	-	-	3.01%	752M
BAPCOR LIMITED	23.04x	0.4x	4.93x	0.3%	386M
Average	15.90x	1.04x	8.99x	2.04%	4.01B
Weighted average by Cap.	17.15x	0.85x	9.31x	2.8%