investorscraft@gmail.com

Intrinsic ValueO'Reilly Automotive, Inc. (ORLY)

Previous Close$107.50
Intrinsic Value
Upside potential
Previous Close
$107.50

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. operates as a leading retailer in the automotive aftermarket industry, specializing in the distribution of replacement parts, tools, supplies, equipment, and accessories. The company serves both professional service providers and do-it-yourself customers through a dual-market strategy, leveraging its extensive store network and robust e-commerce platform. With a focus on high-service standards and inventory availability, O'Reilly has cultivated a strong reputation for reliability and customer loyalty in a highly competitive sector. The automotive aftermarket industry benefits from consistent demand driven by vehicle aging and maintenance needs, positioning O'Reilly to capitalize on long-term tailwinds. The company's vertically integrated supply chain and advanced distribution capabilities enhance its market responsiveness and operational efficiency. O'Reilly's strategic store expansions and acquisitions further solidify its dominance, particularly in underserved regions, reinforcing its competitive moat against both traditional and online rivals.

Revenue Profitability And Efficiency

O'Reilly reported robust revenue of $16.7 billion for FY 2024, supported by its dual-market approach and efficient inventory management. Net income stood at $2.39 billion, reflecting disciplined cost control and strong gross margins. Operating cash flow of $3.05 billion underscores the company's ability to convert sales into cash, while capital expenditures of $1.02 billion indicate continued investment in store growth and infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of $40.66 highlights its earnings power, driven by high-margin product sales and operational leverage. O'Reilly's capital efficiency is evident in its ability to generate substantial cash flows relative to its invested capital, supporting reinvestment and debt management. The absence of dividends suggests a focus on retaining earnings for growth initiatives and share repurchases.

Balance Sheet And Financial Health

O'Reilly maintains a solid balance sheet with $130.2 million in cash and equivalents, though its total debt of $7.92 billion reflects aggressive leverage for growth. The company's strong operating cash flow provides ample coverage for debt servicing and future investments. Financial health remains stable, supported by consistent profitability and efficient working capital management.

Growth Trends And Dividend Policy

O'Reilly's growth is fueled by organic store expansions and strategic acquisitions, targeting underserved markets. The company does not pay dividends, opting instead to reinvest profits into growth and share repurchases. This approach aligns with its focus on long-term value creation and capital appreciation for shareholders.

Valuation And Market Expectations

The market values O'Reilly at a premium, reflecting its leadership position and consistent performance in the automotive aftermarket sector. High EPS and strong cash flow generation justify its valuation multiples, with investors anticipating sustained growth driven by industry tailwinds and operational excellence.

Strategic Advantages And Outlook

O'Reilly's strategic advantages include its extensive distribution network, strong brand equity, and customer-centric service model. The outlook remains positive, supported by resilient demand for automotive parts and the company's ability to adapt to evolving market trends. Continued investments in technology and supply chain enhancements are expected to further strengthen its competitive position.

Sources

10-K filing, CIK 0000898173

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