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 6,426 - -
Change - -30.54% 20.05% 5.45% 11.84% -14.67% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 13,637 13,798 13,705
Change - -27.4% 14.36% 4.23% 23.85% 3.84% 1.19% -0.67%
P/E 6.38x 4.42x 6.6x 10x 12.1x 8.88x 8.03x 7.67x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.73x 2.13x 1.68x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.8x 1.67x
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 8.2x 7.73x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.2x 9.73x 9.15x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 26.1x 17.7x 22.1x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.82% 5.64% 4.52%
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 27,797 28,657 29,572
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,594 1,684 1,773
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,342 1,419 1,497
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 7,210 7,372 7,279
Reference price 2 116.85 107.30 150.18 169.84 206.48 192.05 192.05 192.05
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.($)
9.01x0.49x8.62x-.--% 6.52B
13.61x0.45x9.89x3.02% 12.06B
15.24x1.31x16.19x1.33% 9.99B
19.47x0.88x10.37x1.06% 5.65B
19.41x0.55x10.04x3.62% 4.2B
7.29x0.45x8.97x-.--% 3.84B
11.61x0.3x7.91x1.89% 2.64B
99.24x1.97x9.35x-.--% 2.59B
17.65x0.5x10.82x1.41% 1.88B
Average 23.61x 0.77x 10.24x 1.37% 5.49B
Weighted average by Cap. 18.55x 0.76x 10.89x 1.59%

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.