Company Valuation: AutoNation, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,658 5,319 6,386 6,734 7,531 6,747 - -
Change - -30.54% 20.05% 5.45% 11.84% -10.41% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 14,267 14,499 14,367
Change - -27.4% 14.36% 4.23% 23.85% 8.64% 1.63% -0.91%
P/E 6.38x 4.42x 6.6x 10x 12.1x 9.26x 8.46x 8.12x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.79x 2.23x 1.76x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.89x 1.94x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.24x 0.24x 0.23x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.51x 0.51x 0.49x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.88x 8.48x 7.98x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.5x 10.1x 9.46x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 31.4x 20.9x 23.3x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.18% 4.78% 4.29%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 22.04 24.13 25.14
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,811 28,698 29,564
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,607 1,709 1,800
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,360 1,441 1,519
Net income 1 1,373 1,377 1,021 692.2 649.1 742.3 771.3 780.1
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,520 7,752 7,620
Reference price 2 116.85 107.30 150.18 169.84 206.48 204.08 204.08 204.08
Nbr of stocks (in thousands) 65,538 49,572 42,520 39,646 36,472 33,061 - -
Announcement Date 17/2/22 17/2/23 13/2/24 11/2/25 6/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.13x0.51x8.82x-.--% 6.75B
15.86x0.51x10.59x2.6% 14.24B
15.98x1.38x16.9x1.24% 10.8B
20.63x0.93x10.83x0.99% 5.71B
19.95x0.61x11.14x3.6% 4.63B
7.47x0.46x9.01x-.--% 3.76B
11.13x0.29x7.61x2.03% 2.46B
72.25x1.68x7.97x-.--% 2.02B
14.34x0.43x9.49x1.6% 1.64B
Average 20.75x 0.76x 10.26x 1.34% 5.78B
Weighted average by Cap. 17.21x 0.77x 11.36x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AN Stock
  4. Valuation AutoNation, Inc.