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 6,168 - -
Change - -30.54% 20.05% 5.45% 11.84% -18.1% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 13,388 13,552 13,450
Change - -27.4% 14.36% 4.23% 23.85% 1.94% 1.23% -0.75%
P/E 6.38x 4.42x 6.6x 10x 12.1x 8.52x 7.7x 7.36x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.62x 2.04x 1.61x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.7x 1.6x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.22x 0.22x 0.21x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.48x 0.47x 0.45x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.39x 8.04x 7.57x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 9.96x 9.55x 8.97x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 25.7x 17.4x 21.7x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.9% 5.75% 4.61%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 21.63 23.93 25.03
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,812 28,671 29,601
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,597 1,686 1,778
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,343 1,420 1,499
Net income 1 1,373 1,377 1,021 692.2 649.1 737.1 784.1 804.5
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,220 7,384 7,282
Reference price 2 116.85 107.30 150.18 169.84 206.48 184.33 184.33 184.33
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.52x0.48x8.39x-.--% 6.17B
13.14x0.44x9.6x3.16% 11.64B
16.22x1.37x16.92x1.29% 10.65B
19.4x0.88x10.36x1.06% 5.65B
19.93x0.56x10.21x3.53% 4.31B
6.99x0.44x8.79x-.--% 3.69B
96.11x1.93x9.16x-.--% 2.51B
11.53x0.3x7.88x1.9% 2.62B
18.63x0.52x11.31x1.33% 1.97B
Average 23.39x 0.77x 10.29x 1.36% 5.47B
Weighted average by Cap. 18.45x 0.78x 11.07x 1.61%

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.