Advance Auto Parts, Inc. (AAP)
Specialty Retail · Consumer Cyclical · $3.7B
Intrinsic Value (Consensus)
$15.41
Current Price
$60.80
Margin of Safety
-74.7%
74.7% Above Intrinsic Value
Value: $15
Price: $61
Valuation Model Estimates
Current Price: $60.80
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$24.53
Earnings Power Value
$7.09
Relative Value (P/E)
$14.60
Dividend Discount Model
$4.72
Consensus Value
$15.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.73
- EPS (Forward)
- $0.77
- Book Value
- $36.63
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 2.0%
- Debt/Equity
- 155%
- Revenue Growth
- -5.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- 1.7%
- Beta
- 1.06
Data last updated: 2026-06-12
Source: Yahoo Finance