Previous Close | $350.51 |
Intrinsic Value | $2,960.93 |
Upside potential | +745% |
Data is not available at this time.
Lithia Motors, Inc. operates as one of the largest automotive retailers in the U.S., specializing in new and used vehicle sales, financing, and aftermarket services. The company generates revenue through dealership operations, including vehicle sales, parts, service contracts, and financing. Lithia’s vertically integrated model allows it to capture value across the automotive lifecycle, from initial purchase to ongoing maintenance. Its decentralized structure supports localized decision-making while leveraging economies of scale. Lithia competes in a highly fragmented industry, distinguishing itself through acquisitions, digital retailing, and a focus on customer experience. The company’s aggressive growth strategy, including targeted acquisitions, has expanded its geographic footprint and market share. Lithia’s diversified revenue streams and strong brand partnerships position it as a resilient player in the automotive retail sector, capable of navigating cyclical demand and supply chain challenges.
Lithia Motors reported revenue of $36.2 billion for FY 2024, with net income of $802 million, reflecting a net margin of approximately 2.2%. Diluted EPS stood at $29.65, demonstrating earnings resilience despite industry headwinds. Operating cash flow was $425.1 million, while capital expenditures totaled $351.4 million, indicating disciplined reinvestment. The company’s ability to maintain profitability amid fluctuating vehicle demand underscores its operational efficiency and pricing power.
Lithia’s earnings power is supported by its diversified revenue base, with contributions from high-margin service and financing segments. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. Strategic acquisitions and organic growth initiatives have enhanced returns on invested capital, though leverage remains a consideration given total debt of $13.9 billion.
Lithia’s balance sheet shows $402.2 million in cash and equivalents against total debt of $13.9 billion, reflecting a leveraged but manageable position. The company’s liquidity and access to financing support its acquisition-driven growth strategy. While debt levels are elevated, the asset-heavy nature of the business provides collateral, and cash flow generation helps service obligations.
Lithia has pursued aggressive growth through acquisitions and same-store sales improvements, driving top-line expansion. The company paid a dividend of $2.14 per share, signaling commitment to shareholder returns despite reinvestment priorities. Future growth may hinge on integration of acquired dealerships and scalability of digital retail initiatives, alongside macroeconomic factors influencing auto demand.
Lithia’s valuation reflects its leadership in automotive retail and growth trajectory. Market expectations likely incorporate continued margin resilience and acquisition synergies, though cyclical risks and interest rate sensitivity remain factors. The stock’s performance will depend on execution of its expansion strategy and ability to sustain profitability in a competitive landscape.
Lithia’s strategic advantages include its scale, diversified revenue streams, and acquisition expertise. The outlook remains positive, supported by industry consolidation opportunities and digital transformation. However, macroeconomic volatility and supply chain disruptions pose risks. The company’s ability to adapt to evolving consumer preferences and maintain cost discipline will be critical to long-term success.
10-K, company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |