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 6,890 - -
Change - -30.54% 20.05% 5.45% 11.84% -8.51% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 14,410 14,643 14,510
Change - -27.4% 14.36% 4.23% 23.85% 9.73% 1.61% -0.9%
P/E 6.38x 4.42x 6.6x 10x 12.1x 9.45x 8.64x 8.29x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.85x 2.28x 1.8x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.91x 1.98x
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 0.52x 0.51x 0.49x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.97x 8.57x 8.06x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.6x 10.2x 9.55x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 31.8x 21.1x 23.5x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.15% 4.74% 4.25%
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 2 116.85 107.30 150.18 169.84 206.48 208.41 208.41 208.41
Nbr of stocks (in thousands) 65,538 49,572 42,520 39,646 36,472 33,061 - -
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.($)
9.45x0.52x8.97x-.--% 6.89B
16.08x0.51x10.81x2.53% 14.36B
15.66x1.36x16.65x1.27% 10.62B
22.08x0.97x11.25x0.93% 6.38B
21.28x0.58x10.6x3.31% 4.67B
7.44x0.46x9x-.--% 3.78B
11.17x0.29x7.65x2.02% 2.51B
80.27x1.8x8.56x-.--% 2.33B
15.2x0.45x9.94x1.51% 1.77B
Average 22.07x 0.77x 10.38x 1.28% 5.92B
Weighted average by Cap. 18.25x 0.78x 11.37x 1.48%

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.