investorscraft@gmail.com

Intrinsic ValueAuto Trader Group plc (AUTO.L)

Previous Close£538.00
Intrinsic Value
Upside potential
Previous Close
£538.00

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

Auto Trader Group plc is the UK and Ireland’s leading digital automotive marketplace, connecting buyers and sellers through its online platform. The company generates revenue primarily through subscription fees from retailers, home traders, and logistics firms listing vehicles, supplemented by advertising income from manufacturers and ancillary services like insurance and loan financing. Its dominant market position is reinforced by high brand recognition, extensive dealer network integration, and a data-driven approach to optimizing vehicle transactions. Operating in the Internet Content & Information sector, Auto Trader benefits from network effects, with its platform serving as a critical intermediary in the used and new car markets. The company’s asset-light model and focus on digital innovation allow it to maintain high margins while scaling efficiently. Its competitive moat stems from its first-mover advantage, comprehensive inventory, and proprietary pricing and analytics tools that enhance user engagement and dealer retention.

Revenue Profitability And Efficiency

Auto Trader reported revenue of £570.9 million for FY 2024, with net income of £256.9 million, reflecting robust profitability. The company’s operating cash flow of £287.5 million underscores its ability to convert revenue into cash efficiently, supported by minimal capital expenditures of £3.6 million. This highlights a lean operational model with high incremental margins, typical of digital marketplaces.

Earnings Power And Capital Efficiency

Diluted EPS stood at 28p, demonstrating strong earnings power. The company’s capital efficiency is evident in its low debt-to-equity ratio and disciplined reinvestment strategy. With modest capital expenditures, Auto Trader generates significant free cash flow, enabling consistent returns to shareholders while maintaining flexibility for strategic investments.

Balance Sheet And Financial Health

Auto Trader maintains a solid balance sheet, with £18.7 million in cash and equivalents and total debt of £34.6 million, indicating negligible leverage. The company’s financial health is further reinforced by its strong cash generation, providing ample liquidity to fund operations, dividends, and potential acquisitions without straining its capital structure.

Growth Trends And Dividend Policy

Growth is driven by increasing digital adoption in the automotive sector and expansion of value-added services. Auto Trader’s dividend per share of 9.9p reflects a commitment to shareholder returns, balanced against reinvestment opportunities. The company’s scalable model positions it to capitalize on long-term trends in online vehicle transactions.

Valuation And Market Expectations

With a market cap of approximately £7.98 billion and a beta of 0.706, Auto Trader is valued as a stable, low-volatility growth stock. Investors likely price in sustained leadership in the UK digital auto market, with expectations of steady revenue growth and margin resilience despite macroeconomic fluctuations.

Strategic Advantages And Outlook

Auto Trader’s strategic advantages include its entrenched market position, data-centric platform, and recurring revenue model. The outlook remains positive, supported by industry digitization tailwinds and the company’s ability to monetize ancillary services. Potential risks include competition from emerging platforms and cyclical sensitivity to the automotive market.

Sources

Company filings, London Stock Exchange disclosures

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