$541.58
-3.6%Credit Acceptance Corporation provides financing programs, and related products and services to independent and franchised automobile dealers in the United States. The company advances money to dealers in exchange for the right to service the underlying consumer loans; and buys the consumer loans from the dealers and keeps various amounts collected from the consumers. It is also involved in the business of reinsuring coverage under vehicle service contracts sold to consumers by dealers on vehicles financed by the company. The company was founded in 1972 and is headquartered in Southfield, Michigan.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $977.5M | $906.0M | $839.7M | $778.3M | $721.4M | $668.6M | $619.7M | $574.4M | $532.3M | $493.4M |
| Maintenance CapEx | -$296.6K | -$274.9K | -$254.8K | -$236.2K | -$218.9K | -$202.9K | -$188.0K | -$174.3K | -$161.5K | -$149.7K |
| Owner Earnings | $977.2M | $905.7M | $839.4M | $778.0M | $721.1M | $668.4M | $619.5M | $574.2M | $532.2M | $493.3M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $904.8M | $776.5M | $666.4M | $571.9M | $490.8M | $421.2M | $361.5M | $310.2M | $266.2M | $228.5M |
Continue your CACC research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.