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 6,884 - -
Change - -30.54% 20.05% 5.45% 11.84% -8.59% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 14,139 14,336 14,172
Change - -27.4% 14.36% 4.23% 23.85% 7.66% 1.39% -1.15%
P/E 6.38x 4.42x 6.6x 10x 12.1x 9.45x 8.62x 8.42x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.82x 2.24x 1.76x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.9x 3.43x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.25x 0.24x 0.23x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.51x 0.5x 0.48x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.86x 8.5x 7.92x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.5x 10.1x 9.42x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 26.8x 18.5x 22.6x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.73% 5.39% 4.42%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 21.76 23.86 24.44
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,878 28,771 29,639
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,596 1,687 1,790
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,350 1,419 1,505
Net income 1 1,373 1,377 1,021 692.2 649.1 746.1 774.8 781.5
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,255 7,452 7,288
Reference price 2 116.85 107.30 150.18 169.84 206.48 205.72 205.72 205.72
Nbr of stocks (in thousands) 65,538 49,572 42,520 39,646 36,472 33,461 - -
Announcement Date 17/02/22 17/02/23 13/02/24 11/02/25 06/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.45x0.51x8.86x-.--% 6.88B
15.07x0.49x10.77x2.73% 13.32B
15.69x1.36x16.85x1.31% 10.54B
20.93x0.92x10.66x0.99% 5.96B
20.13x0.56x10.23x3.5% 4.37B
7.86x0.47x9.21x-.--% 4.1B
13.93x0.34x8.79x1.58% 3.17B
90.01x1.86x8.79x-.--% 2.35B
15.67x0.46x9.63x1.57% 1.7B
Average 23.19x 0.77x 10.42x 1.3% 5.82B
Weighted average by Cap. 18.29x 0.77x 11.32x 1.51%

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.