investorscraft@gmail.com

Intrinsic ValueAutoZone, Inc. (0HJL.L)

Previous Close£3,723.23
Intrinsic Value
Upside potential
Previous Close
£3,723.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AutoZone, Inc. is a leading retailer and distributor of automotive replacement parts and accessories, operating primarily in the U.S., Mexico, and Brazil. The company serves both do-it-yourself (DIY) customers and commercial clients through its extensive network of stores and e-commerce platforms. Its product portfolio spans hard parts, maintenance items, and non-automotive accessories, positioning it as a one-stop shop for vehicle maintenance and repair needs. AutoZone’s commercial sales program, which includes credit and delivery services, strengthens its foothold in the professional repair market. The company’s ALLDATA diagnostic software further diversifies its revenue streams by catering to repair professionals and enthusiasts. Operating in the highly competitive specialty retail sector, AutoZone differentiates itself through scale, inventory depth, and a customer-centric approach. Its market leadership is reinforced by a vast store footprint and a robust digital presence, ensuring accessibility and convenience. The company’s focus on high-margin parts and efficient supply chain management underpins its competitive edge in the automotive aftermarket industry.

Revenue Profitability And Efficiency

AutoZone reported revenue of $18.49 billion for the fiscal year, with net income reaching $2.66 billion, reflecting a strong profitability margin. The company’s diluted EPS stood at $149.55, underscoring its earnings capacity. Operating cash flow was robust at $3.00 billion, though capital expenditures of $1.07 billion indicate ongoing investments in store expansion and infrastructure. The absence of dividends suggests a reinvestment strategy focused on growth.

Earnings Power And Capital Efficiency

AutoZone demonstrates solid earnings power, with a net income margin of approximately 14.4%. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. However, its high total debt of $12.37 billion warrants scrutiny, as it may impact future financial flexibility despite the company’s stable cash flow generation.

Balance Sheet And Financial Health

AutoZone’s balance sheet shows $298.17 million in cash and equivalents, which is modest relative to its $12.37 billion in total debt. The high leverage ratio suggests a debt-heavy capital structure, though the company’s consistent operating cash flow provides some mitigation. Investors should monitor debt levels and refinancing risks, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

AutoZone’s growth is driven by store expansion and commercial sales, with no current dividend payouts. The company’s reinvestment strategy aligns with its focus on market share gains and operational scalability. Future growth may hinge on international expansion and e-commerce penetration, though competitive pressures in the automotive aftermarket sector remain a key consideration.

Valuation And Market Expectations

With a market capitalization of $64.14 billion, AutoZone trades at a premium, reflecting investor confidence in its market position and growth prospects. The low beta of 0.443 suggests relative stability, though valuation multiples should be assessed against peers to gauge market expectations accurately.

Strategic Advantages And Outlook

AutoZone’s strategic advantages include its extensive store network, strong brand recognition, and diversified product offerings. The company’s focus on commercial sales and digital tools like ALLDATA positions it well for long-term growth. However, macroeconomic factors such as consumer spending trends and supply chain dynamics could influence future performance. The outlook remains cautiously optimistic, contingent on execution and market conditions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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