Advance Auto Parts, Inc. logo AAP - Advance Auto Parts, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 12
HOLD 27
SELL 5
STRONG
SELL
0
| PRICE TARGET: $51.69 DETAILS
HIGH: $65.00
LOW: $45.00
MEDIAN: $50.00
CONSENSUS: $51.69
UPSIDE: 15.69%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Moderate
Trading 38.9% below fair value
Current Price $44.68
Bear Case $64.01 43.3% upside ($64.01 - $44.68) / $44.68 = 43.3% $4.57 × 14x P/E
Fair Value $73.15 63.7% upside ($73.15 - $44.68) / $44.68 = 63.7% $4.57 × 16x P/E
Bull Case $82.30 84.2% upside ($82.30 - $44.68) / $44.68 = 84.2% $4.57 × 18x P/E

Adjust Assumptions

16.0x
4.57$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 9.8x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $4.57, the base-case value is $73.15 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (44 analysts) $51.69
Analyst Range $45.00 – $65.00
Divergence from AlphaVal 42%

Warnings

The company's reported profits differ from official accounting profits by 526%. 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 $51.69 (from 44 analysts). Our estimate is 42% 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