Valuation LKQ Corporation

Stocks

Real-time Estimate Cboe BZX 21:07:16 02/09/2026 +04			5-day change	1st Jan Change
25.18 ^USD	+1.88%		-2.64%	-16.99%

07-31	Wall Street's Dip Buyers Return
07-31	Analyst recommendations: Apple, Baxter International, Dexcom, Flex, Humana, Stellantis…

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	6,252	-	-
Change	-	-18.45%	-10.38%	-25.3%	-19.09%	-19.13%	-	-
Enterprise Value (EV) ¹	20,036	16,648	16,741	13,480	11,074	9,690	9,313	9,102
Change	-	-16.91%	0.56%	-19.48%	-17.84%	-12.5%	-3.89%	-2.27%
P/E	16.4x	12.9x	13.7x	14x	12.9x	12.6x	9.13x	8.38x
PBR	2.99x	2.62x	2.07x	1.58x	1.18x	0.95x	0.9x	0.85x
PEG	-	1x	-0.9x	-0.6x	-1.3x	-0.7x	0.2x	0.93x
Capitalization / Revenue	1.34x	1.12x	0.92x	0.67x	0.57x	0.46x	0.45x	0.45x
EV / Revenue	1.53x	1.3x	1.21x	0.94x	0.81x	0.71x	0.67x	0.66x
EV / EBITDA	11.2x	9.68x	9.52x	7.68x	7.34x	6.96x	6.05x	5.85x
EV / EBIT	13.4x	11.5x	12.3x	11.2x	11.2x	10.2x	8.33x	7.59x
EV / FCF	18.7x	16.2x	16.8x	16.6x	13.1x	15.3x	11.9x	12.8x
FCF Yield	5.36%	6.17%	5.96%	6.01%	7.65%	6.54%	8.39%	7.83%
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	1.955	2.705	2.95
Distribution rate	6.83%	24.8%	32.2%	45.8%	-	-	-	-
Net sales ¹	13,089	12,794	13,866	14,355	13,651	13,597	13,935	13,830
EBITDA ¹	1,785	1,719	1,759	1,756	1,509	1,393	1,539	1,555
EBIT ¹	1,495	1,444	1,357	1,199	993	945.9	1,119	1,200
Net income ¹	1,091	1,149	936	690	607	501.1	687.5	730
Net Debt ¹	2,538	2,378	3,952	3,926	3,344	3,439	3,062	2,851
Reference price ²	60.03	53.41	47.79	36.75	30.20	24.71	24.71	24.71
Nbr of stocks (in thousands)	291,491	267,175	267,598	259,960	255,966	253,002	-	-
Announcement Date	17/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LKQ CORPORATION	12.64x	0.71x	6.96x	-	6.25B
GENUINE PARTS COMPANY	21.05x	0.89x	10.69x	3.15%	18.59B
INCHCAPE PLC	11.15x	0.37x	5.26x	4.23%	3.97B
INTER CARS S.A.	13.71x	0.7x	9.69x	0.14%	3.68B
SUPPLY NETWORK LIMITED	28x	3.46x	16.91x	2.61%	1.11B
AUTO PARTNER SA	12.63x	0.88x	9.48x	0.58%	1.06B
YELLOW HAT LTD.	11.4x	-	-	-	947M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.96x	-	-	2.81%	775M
BAPCOR LIMITED	21.58x	0.38x	4.67x	0.46%	375M
RELAIS GROUP OYJ	18.11x	1.08x	7.27x	2.32%	309M
Average	16.32x	1.06x	8.87x	2.04%	3.71B
Weighted average by Cap.	17.37x	0.86x	9.38x	2.76%