Penske Automotive Group, Inc.

Penske Automotive Group, Inc.

PAGยทNYSE

$171.88

-0.28%
Consumer CyclicalAuto - Dealerships

Penske Automotive Group, Inc., a diversified transportation services company, operates automotive and commercial truck dealerships. The company operates through four segments: Retail Automotive, Retail Commercial Truck, Other, and Non-Automotive Investments. It operates dealerships under franchise agreements with various automotive manufacturers and distributors. The company engages in the sale of new and used motor vehicles, and related products and services comprise vehicle and collision repair services, as well as placement of finance and lease contracts, third-party insurance products, and other aftermarket products; and wholesale of parts. It also operates a heavy and medium duty truck dealership, which offers Freightliner and Western Star branded trucks, as well as a range of used trucks, and maintenance and repair services. In addition, it imports and distributes Western Star heavy-duty trucks, MAN heavy and medium duty trucks, buses, and Dennis Eagle refuse collection vehicles with associated parts in Australia, New Zealand, and portions of the Pacific. Further, the company distributes diesel and gas engines, and power systems. The company operates 320 retail automotive franchises, including 146 franchises located in the United States and 174 franchises located outside of the United States; 23 CarShop used vehicle dealerships in the United States and the United Kingdom; and 37 commercial truck dealerships in Texas, Oklahoma, Tennessee, Georgia, Utah, Idaho, Kansas, Missouri, and Oregon, as well as Canada. Penske Automotive Group, Inc. was incorporated in 1990 and is headquartered in Bloomfield Hills, Michigan.

At a Glance

Live Snapshot
Market Cap$11.30B
EPS14.1300
P/E Ratio12.16
Earnings Date07/29/2026
Penske Automotive Group, Inc.

Penske Automotive Group, Inc. Fair Value Envelope

PAG ยท NYSE

Our analysis suggests that PAG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $171.88, this represents a potential HIDDEN relative to our calculated worth for Penske Automotive Group, Inc..

Intrinsic Value
Current Price: $171.88

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$7.6B
+ Cash & Equivalents$64.7M
Firm Value$7.7B
- Debt$8.8B
Equity Value-$1.2B
/ Shares Outstanding65,873,666B
DCF Value-$18
OVERVALUED BY 110%

Owner Earnings Projections

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
$971.7M
$886.8M
$809.3M
$738.5M
$674.0M
$615.1M
$561.3M
$512.2M
$467.5M
$426.6M
Maintenance CapEx
-$59.2M
-$54.1M
-$49.3M
-$45.0M
-$41.1M
-$37.5M
-$34.2M
-$31.2M
-$28.5M
-$26.0M
Owner Earnings
$912.5M
$832.7M
$759.9M
$693.5M
$632.9M
$577.6M
$527.1M
$481.0M
$439.0M
$400.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$844.9M
$713.9M
$603.3M
$509.7M
$430.7M
$364.0M
$307.5M
$259.9M
$219.6M
$185.5M
Terminal Value represents 41.5% of Enterprise Value