Valuation AutoZone, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 14/01/2026 am IST			5-day change	1st Jan Change
3,505.75 ^USD	-0.49%		+8.04%	+3.37%

09/01	AutoZone Seen as 'Show Me Story' as it Works to Rebuild Investor Confidence, Oppenheimer Says	MT
09/01	Oppenheimer Adjusts Price Target on AutoZone to $4,150 From $4,600, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	33,517	41,645	46,537	54,349	70,236	58,083	-	-
Change	-	24.25%	11.75%	16.79%	29.23%	-17.3%	-	-
Enterprise Value (EV) ¹	37,616	47,503	53,929	63,075	78,764	66,995	67,232	67,330
Change	-	26.28%	13.53%	16.96%	24.87%	-14.94%	0.35%	0.15%
P/E ratio	16.3x	18.2x	19.4x	21.3x	29x	23.8x	20.1x	17.8x
PBR	-18.3x	-11.5x	-10.5x	-11.3x	-20.5x	-23.9x	-26.1x	-47.4x
PEG	-	0.8x	1.5x	1.6x	-9.27x	13.62x	1.1x	1.4x
Capitalization / Revenue	2.29x	2.56x	2.67x	2.94x	3.71x	2.82x	2.63x	2.44x
EV / Revenue	2.57x	2.92x	3.09x	3.41x	4.16x	3.26x	3.04x	2.83x
EV / EBITDA	11.2x	12.8x	13.6x	14.5x	18.6x	15.5x	13.8x	12.8x
EV / EBIT	12.8x	14.5x	15.5x	16.6x	21.8x	18.4x	16.4x	15x
EV / FCF	13x	18.7x	25.2x	32.7x	44x	31.6x	29.8x	26x
FCF Yield	7.7%	5.34%	3.98%	3.06%	2.27%	3.16%	3.35%	3.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	95.19	117.2	132.4	149.6	144.9	147.4	174.5	196.4
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	14,630	16,252	17,457	18,490	18,939	20,562	22,087	23,794
EBITDA ¹	3,352	3,713	3,972	4,338	4,223	4,317	4,864	5,277
EBIT ¹	2,945	3,271	3,474	3,789	3,610	3,634	4,102	4,487
Net income ¹	2,170	2,430	2,528	2,662	2,498	2,488	2,860	3,137
Net Debt ¹	4,098	5,858	7,391	8,726	8,528	8,912	9,149	9,247
Reference price ²	1,555.71	2,137.02	2,563.18	3,181.48	4,198.53	3,505.75	3,505.75	3,505.75
Nbr of stocks (in thousands)	21,545	19,488	18,156	17,083	16,729	16,568	-	-
Announcement Date	21/09/21	19/09/22	19/09/23	24/09/24	23/09/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AUTOZONE, INC.	23.78x	3.26x	15.52x	-.--%	5.81TCr
O'REILLY AUTOMOTIVE, INC	31.85x	4.83x	21.54x	-.--%	7.99TCr
ADVANCE AUTO PARTS, INC.	34.33x	0.54x	9.39x	2.36%	254.31Cr
AUTOBACS SEVEN CO., LTD.	15.1x	-	-	3.66%	81Cr
MEKO AB	34.9x	0.48x	5.82x	5.79%	44Cr
Average	27.99x	2.28x	13.07x	2.36%	2.83TCr
Weighted average by Cap.	28.50x	4.09x	18.79x	0.08%