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 5,371 - -
Change - -30.54% 20.05% 5.45% 11.84% -28.68% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 12,891 13,123 12,991
Change - -27.4% 14.36% 4.23% 23.85% -1.84% 1.8% -1.01%
P/E 6.38x 4.42x 6.6x 10x 12.1x 7.66x 6.58x 6.06x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.22x 1.78x 1.4x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.4x 0.7x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.19x 0.19x 0.18x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.46x 0.46x 0.43x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.15x 7.77x 7.2x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 9.62x 9.09x 8.33x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 71.2x 16.7x -
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 1.4% 5.97% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 21.22 24.7 26.83
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,796 28,779 29,886
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,582 1,689 1,806
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,341 1,443 1,560
Net income 1 1,373 1,377 1,021 692.2 649.1 739 783.5 815.5
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,520 7,752 7,620
Reference price 2 116.85 107.30 150.18 169.84 206.48 162.46 162.46 162.46
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.66x0.46x8.15x-.--% 537.11Cr
25.89x3.99x17.66x-.--% 6.87TCr
40.73x1.66x16.34x-.--% 4.59TCr
18.56x2.64x12.23x-.--% 4.52TCr
14.94x0.48x10.07x2.76% 1.34TCr
15.44x1.32x16.97x1.32% 961.55Cr
17.06x0.35x9.2x - 779.55Cr
8.72x0.44x10.25x0.83% 676.57Cr
19.13x0.89x10.38x1.1% 574.57Cr
Average 18.68x 1.36x 12.36x 0.75% 2.32TCr
Weighted average by Cap. 24.84x 2.41x 14.67x 0.31%

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.