LITHIA MOTORS INC (LAD)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $14.7B
Intrinsic Value (Consensus)
$473.04
Current Price
$646.40
Margin of Safety
-26.8%
26.8% Above Intrinsic Value
Value: $473
Price: $646
Valuation Model Estimates
Current Price: $646.40
DCF (Discounted Cash Flow)
$5.36
Graham Number
$458.92
Earnings Power Value
$313.79
Relative Value (P/E)
$646.40
Dividend Discount Model
$42.47
Consensus Value
$473.04
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.0%
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)
- $32.32
- EPS (Forward)
- $35.23
- Book Value
- $289.61
- P/E Ratio
- 20.0
- Forward P/E
- 18.3
- PEG Ratio
- —
- ROE
- 12.4%
- Debt/Equity
- 36%
- Revenue Growth
- 4.0%
- Earnings Growth
- 9.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance