LKQ CORP (LKQ)
Wholesale-Motor Vehicles & Motor Vehicle Parts & Supplies · Consumer Discretionary · $6.7B
Intrinsic Value (Consensus)
$37.88
Current Price
$26.23
Margin of Safety
+44.4%
44.4% Below Intrinsic Value
Value: $38
Price: $26
Valuation Model Estimates
Current Price: $26.23
DCF (Discounted Cash Flow)
$44.89
Graham Number
$36.80
Earnings Power Value
$22.82
Relative Value (P/E)
$47.00
Dividend Discount Model
Not applicable
—
Consensus Value
$37.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
C
58
Profitability
15/25
Strength
17/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (13.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.35
- EPS (Forward)
- $2.40
- Book Value
- $25.62
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.3%
- Debt/Equity
- —
- Revenue Growth
- -4.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- 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