investorscraft@gmail.com

Intrinsic ValueO'Reilly Automotive, Inc. (0KAB.L)

Previous Close£98.45
Intrinsic Value
Upside potential
Previous Close
£98.45

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

O'Reilly Automotive, Inc. is a leading retailer and supplier of automotive aftermarket parts, tools, and accessories in the U.S., serving both do-it-yourself (DIY) customers and professional service providers. The company operates a vast network of stores offering a comprehensive range of products, including hard parts, maintenance items, and accessories, alongside value-added services like battery replacement and diagnostic testing. Its dual-customer approach ensures steady demand across economic cycles, as professional installers rely on consistent supply while DIY customers benefit from accessible retail locations. O'Reilly competes in the highly fragmented automotive aftermarket sector, differentiating itself through extensive inventory, technical expertise, and localized service. The company’s scale—with over 5,700 stores—provides a competitive edge in distribution efficiency and supplier relationships. Its focus on domestic and imported vehicle parts ensures relevance across diverse automotive markets. While e-commerce has grown in the sector, O'Reilly’s brick-and-mortar dominance and service-oriented model reinforce its market position. The company’s expansion into Mexico signals strategic growth potential in underserved markets.

Revenue Profitability And Efficiency

O'Reilly reported revenue of $16.7 billion in its latest fiscal year, with net income of $2.39 billion, reflecting robust profitability in the automotive aftermarket sector. The company’s diluted EPS of $40.66 underscores strong earnings generation. Operating cash flow of $3.05 billion highlights efficient working capital management, though capital expenditures of $1.02 billion indicate ongoing investments in store expansion and infrastructure. The absence of dividends suggests a reinvestment-focused strategy.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin (~14.3%), driven by pricing discipline and operational efficiency. Capital efficiency is supported by a asset-light model, with stores acting as revenue-generating hubs. The lack of dividends aligns with management’s preference for reinvesting cash flows into growth initiatives, including store openings and supply chain enhancements.

Balance Sheet And Financial Health

O'Reilly maintains a leveraged balance sheet, with total debt of $7.92 billion against cash and equivalents of $130.2 million. The debt load is manageable given the company’s consistent cash flow generation, but it limits financial flexibility. The absence of dividend payouts reduces cash outflows, allowing debt service and reinvestment to coexist.

Growth Trends And Dividend Policy

O'Reilly’s growth is fueled by store expansion, with a presence in Mexico signaling international potential. Comparable sales growth and market share gains in the U.S. remain key drivers. The company does not pay dividends, opting instead to allocate capital toward growth and debt reduction, reflecting a focus on long-term value creation.

Valuation And Market Expectations

With a market cap of $78.4 billion, O'Reilly trades at a premium, reflecting investor confidence in its market leadership and growth prospects. The beta of 0.642 suggests lower volatility relative to the broader market, likely due to the defensive nature of automotive aftermarket demand.

Strategic Advantages And Outlook

O'Reilly’s strengths lie in its extensive store network, dual-customer strategy, and service differentiation. The company is well-positioned to benefit from aging vehicle fleets and increasing repair complexity. However, competition from e-commerce and macroeconomic pressures on discretionary spending pose risks. Strategic investments in supply chain and technology will be critical to sustaining competitive advantage.

Sources

Company filings, market data

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