|
Real-time Estimate
Cboe BZX
21:04:03 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 20.02 USD | -2.51% |
|
+8.27% | -33.46% |
| 10-29 | LKQ halts strategic review; extends share buyback program | RE |
| 10-29 | LKQ suspends strategic review, sale process for Specialty unit | RE |
Company Valuation: LKQ Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,498 | 14,270 | 12,789 | 9,554 | 7,730 | 5,184 | - | - |
| Change | - | -18.45% | -10.38% | -25.3% | -19.09% | -32.93% | - | - |
| Enterprise Value (EV) 1 | 20,036 | 16,648 | 16,741 | 13,480 | 11,074 | 8,700 | 8,470 | 8,366 |
| Change | - | -16.91% | 0.56% | -19.48% | -17.84% | -21.44% | -2.64% | -1.23% |
| P/E | 16.4x | 12.9x | 13.7x | 14x | 12.9x | 17.9x | 10.5x | 8.68x |
| PBR | 2.99x | 2.62x | 2.07x | 1.58x | 1.18x | 0.83x | 0.79x | 0.76x |
| PEG | - | 1x | -0.9x | -0.6x | -1.3x | -0.3x | 0.1x | 0.4x |
| Capitalization / Revenue | 1.34x | 1.12x | 0.92x | 0.67x | 0.57x | 0.39x | 0.39x | 0.39x |
| EV / Revenue | 1.53x | 1.3x | 1.21x | 0.94x | 0.81x | 0.65x | 0.63x | 0.62x |
| EV / EBITDA | 11.2x | 9.68x | 9.52x | 7.68x | 7.34x | 7.03x | 6.59x | 6.4x |
| EV / EBIT | 13.4x | 11.5x | 12.3x | 11.2x | 11.2x | 12.5x | 9.66x | 8.35x |
| EV / FCF | 18.7x | 16.2x | 16.8x | 16.6x | 13.1x | 15.2x | 13x | 11.7x |
| FCF Yield | 5.36% | 6.17% | 5.96% | 6.01% | 7.65% | 6.57% | 7.67% | 8.55% |
| Dividend per Share 2 | 0.25 | 1.025 | 1.125 | 1.2 | - | - | - | - |
| Rate of return | 0.42% | 1.92% | 2.35% | 3.27% | - | - | - | - |
| EPS 2 | 3.66 | 4.13 | 3.49 | 2.62 | 2.35 | 1.145 | 1.962 | 2.365 |
| Distribution rate | 6.83% | 24.8% | 32.2% | 45.8% | - | - | - | - |
| Net sales 1 | 13,089 | 12,794 | 13,866 | 14,355 | 13,651 | 13,383 | 13,437 | 13,397 |
| EBITDA 1 | 1,785 | 1,719 | 1,759 | 1,756 | 1,509 | 1,238 | 1,286 | 1,306 |
| EBIT 1 | 1,495 | 1,444 | 1,357 | 1,199 | 993 | 698.6 | 876.9 | 1,002 |
| Net income 1 | 1,091 | 1,149 | 936 | 690 | 607 | 249.5 | 459.4 | 523 |
| Net Debt 1 | 2,538 | 2,378 | 3,952 | 3,926 | 3,344 | 3,516 | 3,286 | 3,182 |
| Reference price 2 | 60.03 | 53.41 | 47.79 | 36.75 | 30.20 | 20.54 | 20.54 | 20.54 |
| Nbr of stocks (in thousands) | 291,491 | 267,175 | 267,598 | 259,960 | 255,966 | 252,398 | - | - |
| Announcement Date | 17/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.94x | 0.65x | 7.03x | - | 5.18B | |
| 15.97x | 1.73x | 9.51x | 1.86% | 61.75B | |
| 12.29x | 0.86x | 6.65x | 3.12% | 28.27B | |
| 12.42x | 0.59x | 5.22x | 3.8% | 30.58B | |
| 11.85x | 0.49x | 3.53x | 5.18% | 26.05B | |
| 8.48x | 0.47x | 6.02x | 1.91% | 23.8B | |
| 16.56x | 2.82x | 9.99x | 3.68% | 21.03B | |
| 30.94x | 1.23x | 12.97x | 0.59% | 18.67B | |
| 10.27x | 0.49x | 4.83x | 3.15% | 16.7B | |
| 20.84x | 0.87x | 10.59x | 3.41% | 17.16B | |
| Average | 15.76x | 1.02x | 7.63x | 2.97% | 24.92B | |
| Weighted average by Cap. | 15.14x | 1.13x | 7.71x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LKQ Stock
- Valuation LKQ Corporation
Select your edition
All financial news and data tailored to specific country editions
