investorscraft@gmail.com

Intrinsic ValuePenske Automotive Group, Inc. (PAG)

Previous Close$156.79
Intrinsic Value
Upside potential
Previous Close
$156.79

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

Penske Automotive Group, Inc. (PAG) operates as a diversified international transportation services company, primarily focused on automotive retail and commercial truck dealerships. The company generates revenue through vehicle sales, parts and service, and finance and insurance products, with a strong presence in the U.S., U.K., Canada, and other international markets. PAG’s business model leverages a mix of new and used vehicle sales, complemented by high-margin aftermarket services, creating a resilient revenue stream. The company holds a competitive position in the automotive retail sector, supported by its premium brand partnerships, including luxury and commercial vehicle franchises. Its scale and geographic diversification mitigate regional market risks while enabling operational efficiencies. PAG’s strategic focus on customer retention and digital retailing further strengthens its market positioning in an evolving automotive landscape.

Revenue Profitability And Efficiency

In FY 2024, PAG reported revenue of $30.46 billion, with net income of $918.9 million, reflecting a net margin of approximately 3.0%. The company’s diluted EPS stood at $13.74, demonstrating solid profitability. Operating cash flow was robust at $1.18 billion, though capital expenditures of $368.7 million indicate ongoing investments in facilities and technology. These metrics highlight PAG’s ability to convert sales into earnings efficiently while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

PAG’s earnings power is underpinned by its diversified revenue streams, particularly the high-margin finance and insurance segment. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. With $72.4 million in cash and equivalents, PAG maintains liquidity, though its total debt of $8.27 billion suggests a leveraged balance sheet, necessitating careful management of interest obligations.

Balance Sheet And Financial Health

PAG’s balance sheet reflects a leveraged position, with total debt of $8.27 billion against cash and equivalents of $72.4 million. The company’s financial health is supported by strong operating cash flow, which provides flexibility for debt servicing and strategic investments. However, the high debt load warrants monitoring, particularly in a rising interest rate environment or economic downturn.

Growth Trends And Dividend Policy

PAG has demonstrated consistent revenue growth, driven by both organic expansion and acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.48, reflecting a commitment to returning capital. Future growth may hinge on strategic dealership acquisitions, digital retail adoption, and aftermarket service expansion, though macroeconomic factors could influence near-term performance.

Valuation And Market Expectations

PAG’s valuation reflects its position as a leading automotive retailer, with market expectations likely factoring in steady revenue growth and margin stability. The company’s ability to navigate supply chain disruptions and maintain profitability will be critical for sustaining investor confidence. Current metrics suggest a balanced risk-reward profile, though sector-wide challenges could impact multiples.

Strategic Advantages And Outlook

PAG’s strategic advantages include its premium brand portfolio, geographic diversification, and focus on high-margin services. The outlook remains cautiously optimistic, with growth opportunities in digital retail and commercial truck sales offsetting potential headwinds from economic volatility. The company’s ability to execute on its strategic initiatives will be key to long-term value creation.

Sources

10-K, investor presentations

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