investorscraft@gmail.com

Intrinsic Value of AutoNation, Inc. (AN)

Previous Close$162.22
Intrinsic Value
Upside potential
Previous Close
$162.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %4.4NaN
Revenue, $26985NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m24961NaN
Operating income, $m2024NaN
EBITDA, $m2232NaN
Interest expense (income), $mNaN
Earnings before tax, $m1833NaN
Tax expense, $m456NaN
Net income, $m1377NaN

BALANCE SHEET

Cash and short-term investments, $m73NaN
Total assets, $m10060NaN
Adjusted assets (=assets-cash), $m9987NaN
Average production assets, $m5581NaN
Working capital, $m-268NaN
Total debt, $m3961NaN
Total liabilities, $m8012NaN
Total equity, $m2048NaN
Debt-to-equity ratio1.934NaN
Adjusted equity ratio0.204NaN

CASH FLOW

Net income, $m1377NaN
Depreciation, amort., depletion, $m208NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1668NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-306NaN
Free cash flow, $m1974NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-268
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount