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 6,435 - -
Change - -30.54% 20.05% 5.45% 11.84% -14.55% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 13,666 13,827 13,723
Change - -27.4% 14.36% 4.23% 23.85% 4.06% 1.18% -0.75%
P/E 6.38x 4.42x 6.6x 10x 12.1x 8.89x 8.12x 7.87x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.7x 2.1x 1.64x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.86x 2.43x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.23x 0.22x 0.22x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.49x 0.48x 0.46x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.56x 8.19x 7.67x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.1x 9.74x 9.12x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 25.7x 17.9x 21.9x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.9% 5.6% 4.56%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 21.63 23.67 24.44
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,810 28,656 29,639
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,597 1,688 1,790
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,349 1,419 1,505
Net income 1 1,373 1,377 1,021 692.2 649.1 745.9 775.5 781.5
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,231 7,392 7,288
Reference price 2 116.85 107.30 150.18 169.84 206.48 192.31 192.31 192.31
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.($)
8.89x0.49x8.55x-.--% 6.43B
14.21x0.47x10.25x2.9% 12.59B
15.58x1.33x16.36x1.34% 10.27B
20.07x0.89x10.36x1.03% 5.77B
19.57x0.55x10.05x3.6% 4.23B
7.48x0.46x9.08x-.--% 3.94B
13.24x0.33x8.51x1.66% 3.01B
89.06x1.84x8.74x-.--% 2.33B
16.07x0.46x9.83x1.53% 1.74B
Average 22.68x 0.76x 10.19x 1.34% 5.59B
Weighted average by Cap. 17.87x 0.76x 10.99x 1.57%

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.