US · AZO
AutoZone, Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Memphis, TN 38103
- Website
- autozone.com
Price · as of 2025-08-30
$3,594.08
Market cap 62.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,700.39 | -24.87% |
| Intrinsic Value(DCF) | $1,595.95 | -55.6% |
| Graham-Dodd Method(GD) | $522.62 | -85.46% |
| Graham Formula(GF) | $1,551.43 | -56.83% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $325.00 | $347.50 | $106.57 | $63.05 | $344.77 |
| 2012 | $382.91 | $389.91 | $153.35 | $72.39 | $347.27 |
| 2013 | $448.55 | $445.56 | $115.55 | $84.22 | $403.06 |
| 2014 | $562.23 | $517.36 | $61.87 | $100.97 | $372.17 |
| 2015 | $797.29 | $658.34 | $74.91 | $117.49 | $566.15 |
| 2016 | $731.65 | $672.56 | $47.89 | $134.69 | $512.33 |
| 2017 | $606.41 | $640.99 | $31.50 | $161.24 | $469.73 |
| 2018 | $760.49 | $712.35 | $10.57 | $180.37 | $545.53 |
| 2019 | $1,165.86 | $969.73 | $28.96 | $243.12 | $886.04 |
| 2020 | $1,158.53 | $1,090.26 | $42.18 | $317.94 | $1,049.22 |
| 2021 | $1,817.94 | $1,509.69 | $361.86 | $393.55 | $2,268.55 |
| 2022 | $2,465.10 | $1,955.72 | $783.33 | $413.11 | $2,253.81 |
| 2023 | $2,574.54 | $2,137.50 | $896.53 | $431.64 | $2,077.47 |
| 2024 | $3,110.12 | $2,489.68 | $522.20 | $477.20 | $2,133.38 |
| 2025 | $3,718.26 | $2,700.39 | $116.64 | $522.62 | $1,551.43 |
AI valuation
Our deep-learning model estimates AutoZone, Inc.'s (AZO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,700.39
- Current price
- $3,594.08
- AI upside
- -24.87%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,595.95
-55.6% upside
Graham-Dodd
$522.62
-85.46% upside
Graham Formula
$1,551.43
-56.83% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AZO | AutoZone, Inc. | $3,594.08 | 62.47B | -25% | -56% | -85% | -57% | 24.99 | -18.28 | 3.30 | 17.63 | — | -16.79 | 52.62% | 19.06% | 13.19% | -61.20% | 36.15% | 13.68% | -3.60 | 7.42 | 0.88 | 0.10 | 2.85 | -313.00% | 243.00% | -732.00% | 2.87% | 0.33 | 22.49% | 0.00% | 0.00% | 2.61% | 20.62 | 41.59 | 3.93 | 2.88 |
| CPNG | Coupang, Inc. | $19.08 | 34.85B | +114% | +128% | -84% | -87% | 173.32 | 7.80 | 1.04 | 53.95 | 568.52 | 8.13 | 29.37% | 1.37% | 0.60% | 4.77% | 5.13% | 1.26% | 1.54 | 5.50 | 1.04 | 0.71 | 1.17 | 3049.00% | 1409.00% | -4816.00% | 1.45% | 0.19 | 14.16% | 0.00% | 0.00% | 0.00% | 77.91 | 70.59 | 1.07 | 3.38 |
| CPRT | Copart, Inc. | $38.09 | 36.87B | +38% | -39% | -55% | -27% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| F | Ford Motor Company | $14.10 | 55.23B | -37% | -62% | — | — | -6.53 | 1.48 | 0.28 | 21.39 | — | 1.50 | 12.18% | 1.35% | -4.37% | -20.21% | 1.05% | -2.84% | 4.66 | 2.02 | 1.07 | 0.90 | 16.91 | -24110.00% | 123.00% | 8500.00% | 23.40% | 0.19 | 7.50% | 5.61% | -36.60% | 5.61% | 72.02 | 14.63 | 0.97 | 0.95 |
| GM | General Motors Company | $78.71 | 73.43B | -18% | -42% | -11% | -74% | 25.72 | 1.17 | 0.39 | 11.00 | — | 1.26 | 6.27% | 1.57% | 1.46% | 4.48% | 1.57% | 0.99% | 2.13 | 4.00 | 1.17 | 0.44 | 6.91 | -4867.00% | -129.00% | -28518.00% | 15.49% | 0.29 | 6.70% | 0.92% | 23.60% | 11.45% | 59.85 | 15.72 | 0.94 | 1.21 |
| HLT | Hilton Worldwide Holdings… | $311.78 | 72.47B | -28% | -54% | — | -69% | 49.24 | -13.35 | 5.97 | 30.19 | — | -4.14 | 41.15% | 22.37% | 12.10% | -32.06% | 23.26% | 8.78% | -2.91 | 4.34 | 10.81 | 10.81 | 5.12 | -33.00% | 774.00% | 1174.00% | 2.82% | 8.65 | 24.90% | 0.20% | 9.80% | 4.72% | 32.17 | 42.72 | 7.20 | 3.25 |
| MAR | Marriott International, I… | $341.73 | 90.55B | -30% | -59% | — | -65% | 34.11 | -23.53 | 3.39 | 23.50 | 244.98 | -3.86 | 21.34% | 15.81% | 9.93% | -76.92% | 25.59% | 9.68% | -4.53 | 5.12 | 0.43 | 0.39 | 3.73 | 1393.00% | 433.00% | 3047.00% | 2.94% | 0.38 | 21.03% | 0.81% | 27.60% | 4.53% | 25.47 | 40.44 | 4.03 | 3.87 |
| ORLY | O'Reilly Automotive, Inc. | $93.88 | 79.24B | -9% | -56% | -86% | -55% | 31.88 | -106.00 | 4.55 | 22.97 | 332.28 | -47.28 | 51.59% | 19.46% | 14.27% | -237.85% | 33.91% | 16.15% | -13.79 | 14.72 | 0.77 | 0.08 | 2.60 | 959.00% | 642.00% | -2137.00% | 1.97% | 0.31 | 19.93% | 0.00% | 0.00% | 2.59% | 26.37 | 57.27 | 5.13 | 4.23 |
| RACE | Ferrari N.V. | $379.92 | 67.35B | -25% | -47% | — | -59% | 19.64 | 14.17 | 7.75 | 23.71 | 332.33 | 37.32 | 51.68% | 29.53% | 22.35% | 75.74% | 31.51% | 29.47% | 0.74 | 51.25 | 2.02 | 1.49 | 0.59 | 591.00% | 703.00% | 18350.00% | 4.80% | 1.75 | 51.19% | 1.92% | 37.80% | 4.69% | 26.87 | 21.33 | 7.93 | 7.58 |
| ROST | Ross Stores, Inc. | $205.64 | 66.88B | -50% | -65% | -87% | -64% | 22.07 | 8.37 | 2.18 | 14.41 | 161.44 | 8.37 | 27.78% | 12.24% | 9.89% | 40.28% | 32.12% | 14.32% | 1.03 | 40.79 | 1.62 | 1.05 | 0.29 | 1367.00% | 369.00% | -655.00% | 3.55% | 0.51 | 26.82% | 1.06% | 23.40% | 3.52% | 18.21 | 28.77 | 2.23 | 5.56 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
About AutoZone, Inc.
AutoZone, Inc. retails and distributes automotive replacement parts and accessories. The company offers various products for cars, sport utility vehicles, vans, and light trucks, including new and remanufactured automotive hard parts, maintenance items, accessories, and non-automotive products. Its products include A/C compressors, batteries and accessories, bearings, belts and hoses, calipers, chassis, clutches, CV axles, engines, fuel pumps, fuses, ignition and lighting products, mufflers, radiators, starters and alternators, thermostats, and water pumps, as well as tire repairs. In addition, the company offers maintenance products, such as antifreeze and windshield washer fluids; brake drums, rotors, shoes, and pads; brake and power steering fluids, and oil and fuel additives; oil and transmission fluids; oil, cabin, air, fuel, and transmission filters; oxygen sensors; paints and accessories; refrigerants and accessories; shock absorbers and struts; spark plugs and wires; and windshield wipers. Further, it provides air fresheners, cell phone accessories, drinks and snacks, floor mats and seat covers, interior and exterior accessories, mirrors, performance products, protectants and cleaners, sealants and adhesives, steering wheel covers, stereos and radios, tools, and wash and wax products, as well as towing services. Additionally, the company provides a sales program that offers commercial credit and delivery of parts and other products; sells automotive diagnostic and repair software under the ALLDATA brand through alldata.com and alldatadiy.com; and automotive hard parts, maintenance items, accessories, and non-automotive products through autozone.com. As of November 20, 2021, it operated 6,066 stores in the United States; 666 stores in Mexico; and 53 stores in Brazil. The company was founded in 1979 and is based in Memphis, Tennessee.
- CEO
- Philip Daniele
- Employees
- 75.6K
- Beta
- 0.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,595.95 ÷ $3,594.08) − 1 = -55.6% (DCF, example).