investorscraft@gmail.com

Intrinsic Value of Asbury Automotive Group, Inc. (ABG)

Previous Close$263.32
Intrinsic Value
Upside potential
Previous Close
$263.32

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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