Asbury Automotive Group, Inc. (ABG)
Auto - Dealerships · Consumer Cyclical · $3.7B
Intrinsic Value (Consensus)
$464.16
Current Price
$197.08
Margin of Safety
+135.5%
135.5% Below Intrinsic Value
Value: $464
Price: $197
Valuation Model Estimates
Current Price: $197.08
DCF (Discounted Cash Flow)
$814.59
Graham Number
$354.99
Earnings Power Value
$320.10
Relative Value (P/E)
$366.97
Dividend Discount Model
Not applicable
—
Consensus Value
$464.16
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.0%
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%.
Health Score
B
79
Profitability
18/25
Strength
20/25
Valuation
22/25
Growth
19/25
Financial Health Signals
High free cash flow yield (19.2%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $28.21
- EPS (Forward)
- $31.88
- Book Value
- $198.57
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 12.6%
- Debt/Equity
- 83%
- Revenue Growth
- 16.1%
- Earnings Growth
- 13.0%
- Dividend Yield
- N/A
- Beta
- 0.75
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
ANAutoNation, Inc.
$294.01+55.8%
Data last updated: 2026-06-21
Source: Yahoo Finance