O REILLY AUTOMOTIVE INC (ORLY)
Retail-Auto & Home Supply Stores · Consumer Discretionary · $75.5B
Intrinsic Value (Consensus)
$37.50
Current Price
$90.68
Margin of Safety
-58.6%
58.6% Above Intrinsic Value
Value: $38
Price: $91
Valuation Model Estimates
Current Price: $90.68
DCF (Discounted Cash Flow)
$24.27
Graham Number
Not applicable
—
Earnings Power Value
$28.83
Relative Value (P/E)
$59.40
Dividend Discount Model
Not applicable
—
Consensus Value
$37.50
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
D
44
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $2.97
- EPS (Forward)
- $3.03
- Book Value
- $-0.92
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 6.4%
- 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