Asbury Automotive Group, Inc. (ABG)
Auto - Dealerships · Consumer Cyclical · $3.7B
Intrinsic Value (Consensus)
$612.84
Current Price
$199.53
Margin of Safety
+207.1%
207.1% Below Intrinsic Value
Value: $613
Price: $200
Valuation Model Estimates
Current Price: $199.53
DCF (Discounted Cash Flow)
$1369.73
Graham Number
$335.07
Earnings Power Value
$243.98
Relative Value (P/E)
$502.60
Dividend Discount Model
Not applicable
—
Consensus Value
$612.84
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.9%
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)
- $25.13
- EPS (Forward)
- $29.37
- 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
- 16.9%
- Dividend Yield
- N/A
- Beta
- 0.75
Data last updated: 2026-06-12
Source: Yahoo Finance