AutoNation, Inc. (AN) DCF Valuation

AutoNation, Inc. (AN) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

AutoNation, Inc. (AN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment choices with the AutoNation, Inc. (AN) DCF Calculator! Utilize actual financial data from AutoNation, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of AutoNation, Inc. (AN).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 21,335.7 20,390.0 25,844.0 26,985.0 26,948.9 28,740.8 30,651.9 32,690.0 34,863.6 37,181.8
Revenue Growth, % 0 -4.43 26.75 4.41 -0.13378 6.65 6.65 6.65 6.65 6.65
EBITDA 899.8 842.7 2,094.7 2,168.7 1,872.4 1,807.2 1,927.4 2,055.6 2,192.2 2,338.0
EBITDA, % 4.22 4.13 8.11 8.04 6.95 6.29 6.29 6.29 6.29 6.29
Depreciation 180.5 198.9 193.3 200.3 220.5 237.4 253.2 270.0 288.0 307.1
Depreciation, % 0.846 0.97548 0.74795 0.74226 0.81822 0.82598 0.82598 0.82598 0.82598 0.82598
EBIT 719.3 643.8 1,901.4 1,968.4 1,651.9 1,569.8 1,674.2 1,785.5 1,904.3 2,030.9
EBIT, % 3.37 3.16 7.36 7.29 6.13 5.46 5.46 5.46 5.46 5.46
Total Cash 42.0 569.6 60.4 72.6 60.8 213.8 228.0 243.1 259.3 276.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 943.4 870.9 760.4 886.5 1,063.5
Account Receivables, % 4.42 4.27 2.94 3.29 3.95
Inventories 3,305.8 2,598.5 1,847.9 2,048.3 3,033.4 3,117.5 3,324.8 3,545.9 3,781.7 4,033.1
Inventories, % 15.49 12.74 7.15 7.59 11.26 10.85 10.85 10.85 10.85 10.85
Accounts Payable 290.3 335.2 395.9 327.6 344.7 404.1 430.9 459.6 490.2 522.7
Accounts Payable, % 1.36 1.64 1.53 1.21 1.28 1.41 1.41 1.41 1.41 1.41
Capital Expenditure -269.3 -156.0 -215.7 -329.0 -410.3 -322.1 -343.5 -366.4 -390.7 -416.7
Capital Expenditure, % -1.26 -0.76508 -0.83462 -1.22 -1.52 -1.12 -1.12 -1.12 -1.12 -1.12
Tax Rate, % 24.37 24.37 24.37 24.37 24.37 24.37 24.37 24.37 24.37 24.37
EBITAT 528.4 446.6 1,443.6 1,478.7 1,249.3 1,160.1 1,237.2 1,319.5 1,407.3 1,500.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,519.3 1,314.2 2,343.0 955.2 -85.5 1,029.7 894.4 953.8 1,017.3 1,084.9
WACC, % 6.66 6.57 6.72 6.7 6.71 6.67 6.67 6.67 6.67 6.67
PV UFCF
SUM PV UFCF 4,108.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 1,090
Terminal Value 17,667
Present Terminal Value 12,791
Enterprise Value 16,899
Net Debt 7,974
Equity Value 8,926
Diluted Shares Outstanding, MM 45
Equity Value Per Share 198.80

What You Will Get

  • Real AN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess AutoNation's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life AN Financials: Pre-filled historical and projected data for AutoNation, Inc. (AN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate AutoNation’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize AutoNation’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring AutoNation's data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including AutoNation’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for AutoNation, Inc. (AN)?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Inputs: Easily adjust parameters to suit your financial assessments.
  • Real-Time Feedback: Observe immediate updates to AutoNation’s valuation as you make changes.
  • Preconfigured Data: Comes with AutoNation’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A preferred tool for investors and analysts to guide their decisions.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing AutoNation, Inc. (AN) stocks.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding AutoNation, Inc. (AN).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Automotive Enthusiasts: Gain insights into how automotive companies like AutoNation, Inc. (AN) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: AutoNation’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate AutoNation’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.