Previous Close | $263.32 |
Intrinsic Value | $490.66 |
Upside potential | +86% |
Data is not available at this time.
Asbury Automotive Group, Inc. (ABG) operates as a leading automotive retailer in the United States, specializing in new and used vehicle sales, parts and service, and finance and insurance products. The company generates revenue through a diversified model, including dealership operations, digital retailing platforms, and aftermarket services. ABG’s market position is strengthened by its strategic acquisitions and partnerships, which expand its geographic footprint and enhance its competitive edge in the fragmented automotive retail sector. The company’s focus on customer-centric solutions and operational efficiency allows it to capitalize on industry trends, such as the shift toward digital retailing and premium vehicle demand. ABG’s scale and brand relationships position it as a key player in the high-margin automotive retail space, with a growing emphasis on integrated omnichannel experiences.
Asbury Automotive Group reported $17.19 billion in revenue for FY 2024, with net income of $430.3 million, reflecting a diluted EPS of $21.50. Operating cash flow stood at $671.2 million, while capital expenditures totaled $308.2 million, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, supported by its diversified revenue streams and high-margin finance and insurance operations.
ABG’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting strong capital efficiency. The company’s capital allocation strategy prioritizes growth initiatives and debt management, with a focus on maintaining flexibility. Its diluted EPS of $21.50 demonstrates robust earnings capacity, driven by operational leverage and strategic acquisitions.
Asbury Automotive Group’s balance sheet shows $69.4 million in cash and equivalents against total debt of $5.28 billion, reflecting a leveraged but manageable position. The company’s financial health is supported by consistent cash flow generation, which aids in servicing debt and funding growth. Shareholders’ equity remains stable, with 19.9 million shares outstanding, indicating a controlled capital structure.
ABG has pursued growth through acquisitions and organic expansion, leveraging industry consolidation trends. The company does not currently pay dividends, opting instead to reinvest capital into strategic initiatives. This aligns with its focus on scaling operations and enhancing digital capabilities to drive long-term value creation.
The market values ABG based on its earnings power and growth potential, with a focus on its ability to sustain margins in a competitive automotive retail environment. Investor expectations are tied to the company’s execution of its acquisition strategy and digital transformation efforts, which could further differentiate its market position.
ABG’s strategic advantages include its diversified revenue model, strong industry relationships, and scalable operations. The outlook remains positive, supported by tailwinds in digital retail adoption and premium vehicle demand. However, macroeconomic factors and interest rate fluctuations could pose risks to financing revenue and consumer spending.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |