AAP
Advance Auto Parts, Inc.
$57.95
Stable Earnings Power
80%
P/Adj-EPS × Normalized Multiple
Strong
·
Conviction
Undervalued
Trading 40.8% below fair value
You pay
$57.95
Bear
$85.67
Fair
$97.91
Bull
$110.15
Bear
$85.67
+47.8%
$7.14 × 14x P/E
Fair
$97.91
+69.0%
$7.14 × 16x P/E
Bull
$110.15
+90.1%
$7.14 × 18x P/E
Key Value Driver
Normalized P/E multiple (16x base case)
Implied Market Multiple
8.1x
Summary
Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $59.80 from 44 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $97.91 per share.
Warnings
The company's reported profits differ from official accounting profits by 878%. Check what costs are being left out of the adjusted number.
The company pays out 137% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $59.80 (from 44 analysts). Our estimate is 91% above the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples