investorscraft@gmail.com

Intrinsic ValueAdvance Auto Parts, Inc. (0H9G.L)

Previous Close£47.65
Intrinsic Value
Upside potential
Previous Close
£47.65

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 operates as a leading specialty retailer in the automotive aftermarket industry, serving both professional installers and do-it-yourself customers. The company offers a comprehensive range of replacement parts, accessories, and maintenance products for a variety of vehicles, including domestic and imported cars, SUVs, and light to heavy-duty trucks. Its product portfolio spans critical categories such as batteries, brakes, engine components, and lubricants, alongside value-added services like battery installation and engine diagnostics. With a strong presence across North America, including Puerto Rico and the U.S. Virgin Islands, Advance Auto Parts leverages its multi-brand strategy—encompassing Advance Auto Parts, Autopart International, Carquest, and Worldpac—to cater to diverse customer needs. The company’s hybrid model combines physical stores with e-commerce capabilities, enhancing accessibility and convenience. Despite intense competition from peers like AutoZone and O’Reilly Auto Parts, Advance Auto Parts maintains a competitive edge through its extensive distribution network and service offerings. However, its market position is challenged by fluctuating demand cycles tied to vehicle maintenance trends and economic conditions affecting discretionary consumer spending.

Revenue Profitability And Efficiency

Advance Auto Parts reported revenue of $9.09 billion for the period, reflecting its scale in the automotive aftermarket sector. However, the company posted a net loss of $335.8 million, with diluted EPS of -$5.63, indicating profitability challenges. Operating cash flow stood at $84.6 million, while capital expenditures totaled -$180.8 million, suggesting restrained investment activity amid financial pressures. The negative net income highlights operational inefficiencies or cost pressures in its supply chain or competitive pricing environment.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its negative net income and EPS. Capital efficiency metrics are not explicitly provided, but the modest operating cash flow relative to revenue implies potential challenges in converting sales into cash. The balance between capital expenditures and cash generation suggests a cautious approach to growth investments, possibly due to margin compression or competitive headwinds.

Balance Sheet And Financial Health

Advance Auto Parts holds $1.87 billion in cash and equivalents, providing liquidity, but carries $4.15 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is not disclosed, but the substantial debt load could constrain financial flexibility. The company’s ability to service this debt will depend on improving profitability and cash flow generation in future periods.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, given its recent net loss and constrained operating cash flow. However, it maintains a dividend policy, with a dividend per share of $1, signaling a commitment to shareholder returns despite profitability challenges. Future growth may hinge on operational improvements, cost management, and potential market share gains in a competitive industry.

Valuation And Market Expectations

With a market capitalization of approximately $2.96 billion and a beta of 0.96, Advance Auto Parts is viewed as having market risk in line with the broader market. Investors likely anticipate a turnaround in profitability, given the company’s established market position and revenue base. However, the negative earnings and high debt load may weigh on valuation multiples until operational improvements materialize.

Strategic Advantages And Outlook

Advance Auto Parts benefits from its extensive store network, multi-brand strategy, and service offerings, which differentiate it in the automotive aftermarket. However, the outlook remains cautious due to profitability challenges and competitive pressures. Strategic initiatives to enhance efficiency, optimize pricing, and leverage e-commerce could improve performance, but execution risks persist in a cyclical industry sensitive to macroeconomic conditions.

Sources

Company description, financial data, and market metrics provided in the input.

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