LITHIA MOTORS INC (LAD)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $7.0B
Intrinsic Value (Consensus)
$473.04
Current Price
$307.50
Margin of Safety
+53.8%
53.8% Below Intrinsic Value
Value: $473
Price: $308
Valuation Model Estimates
Current Price: $307.50
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%.
Health Score
B
72
Profitability
18/25
Strength
22/25
Valuation
22/25
Growth
10/25
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
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance