investorscraft@gmail.com

Intrinsic Value of Advance Auto Parts, Inc. (AAP)

Previous Close$62.56
Intrinsic Value
Upside potential
Previous Close
$62.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Advance Auto Parts, Inc. operates as a leading automotive aftermarket parts provider in North America, serving both professional installers and do-it-yourself customers. The company generates revenue through a dual-channel model, including its extensive network of brick-and-mortar stores and e-commerce platforms. Its product portfolio encompasses replacement parts, accessories, batteries, and maintenance items, catering to a broad range of vehicle makes and models. The automotive aftermarket industry is highly competitive, with AAP competing against major players like AutoZone and O'Reilly Auto Parts. AAP differentiates itself through its hybrid customer approach, blending professional-grade service with consumer accessibility. The company's market position is bolstered by strategic partnerships with automotive service providers and a focus on inventory optimization to meet fluctuating demand. Despite industry headwinds, AAP maintains a resilient supply chain and localized distribution network to ensure product availability and customer satisfaction.

Revenue Profitability And Efficiency

In FY 2024, Advance Auto Parts reported revenue of $9.09 billion, reflecting its scale in the automotive aftermarket sector. However, the company posted a net loss of $335.8 million, with diluted EPS at -$5.63, indicating profitability challenges. Operating cash flow was $84.6 million, while capital expenditures totaled $180.8 million, highlighting ongoing investments in store operations and digital capabilities. The negative net income suggests margin pressures, possibly due to cost inflation or competitive pricing dynamics.

Earnings Power And Capital Efficiency

AAP's earnings power appears constrained, as evidenced by its negative net income and EPS. The modest operating cash flow relative to revenue suggests inefficiencies in converting sales into cash. Capital expenditures remain significant, likely directed toward store maintenance and e-commerce enhancements. The company's ability to improve capital efficiency will depend on optimizing its cost structure and leveraging its omnichannel strategy to drive higher-margin sales.

Balance Sheet And Financial Health

AAP's balance sheet shows $1.87 billion in cash and equivalents, providing liquidity amid operational challenges. Total debt stands at $3.69 billion, indicating a leveraged position. The company's financial health hinges on its ability to manage debt obligations while sustaining cash flow generation. The current liquidity position offers some flexibility, but long-term stability will require improved profitability and disciplined capital allocation.

Growth Trends And Dividend Policy

Growth trends for AAP are mixed, with revenue stability offset by profitability concerns. The company maintains a dividend of $1.00 per share, signaling commitment to shareholder returns despite earnings volatility. Future growth may depend on market share gains, cost control, and digital transformation initiatives. The dividend policy could face scrutiny if profitability does not rebound, potentially necessitating a reassessment of payout sustainability.

Valuation And Market Expectations

AAP's valuation likely reflects its profitability challenges and competitive pressures. Market expectations may be tempered by the company's negative EPS and leveraged balance sheet. Investors will monitor execution on turnaround strategies, including margin improvement and debt reduction, to gauge long-term value creation potential. The stock's performance will hinge on AAP's ability to demonstrate operational resilience in a competitive industry.

Strategic Advantages And Outlook

AAP's strategic advantages include its extensive store network, hybrid customer model, and strong supplier relationships. The outlook remains cautious, with profitability recovery as a key focus. Success will depend on operational efficiency, pricing power, and e-commerce growth. If AAP can address margin pressures and leverage its market position, it may regain investor confidence. However, macroeconomic and competitive risks persist, requiring vigilant execution.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount