Asbury Automotive Group, Inc.
Bear Case (25th pct.)
63.9% vs price
Base Case (Median)
140.6% vs price
Bull Case (75th pct.)
149.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-356.33 | -270.9% | High (40%) |
| PE Comparable | $501.85 | 140.6% | Medium (25%) |
| Growth Trajectory DCF | $593.41 | 184.6% | Medium (20%) |
| Graham Number | $347.42 | 66.6% | Medium (30%) |
| EV/EBITDA | $527.47 | 152.9% | Medium (20%) |
| EV/FCF | $511.65 | 145.3% | Medium (20%) |
| Earnings Power Value | $336.36 | 61.3% | Medium (50%) |
Based on 7 out of 8 methods, ABG appears undervalued at the current price of $208.54. The base case fair value of $501.85 implies 140.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.