investorscraft@gmail.com

Intrinsic Value of AutoZone, Inc. (AZO)

Previous Close$3,858.86
Intrinsic Value
Upside potential
Previous Close
$3,858.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AutoZone, Inc. operates as a leading retailer and distributor of automotive replacement parts and accessories in the Americas. The company serves both do-it-yourself (DIY) customers and commercial clients through its extensive network of stores and online platforms. AutoZone’s revenue model is driven by high-margin parts sales, supported by a vertically integrated supply chain that ensures product availability and competitive pricing. The company’s focus on inventory management and customer service has solidified its position as a dominant player in the fragmented automotive aftermarket industry. AutoZone competes with other national chains and local retailers by leveraging its scale, brand recognition, and strategic store locations. Its commercial business, which supplies parts to professional repair shops, has been a key growth driver, complementing its core DIY segment. The company’s ability to adapt to e-commerce trends while maintaining its brick-and-mortar strength underscores its resilience in a competitive market.

Revenue Profitability And Efficiency

AutoZone reported revenue of $18.5 billion for FY 2024, with net income of $2.66 billion, reflecting a robust net margin of approximately 14.4%. The company’s operating cash flow stood at $3.0 billion, while capital expenditures were $1.07 billion, indicating disciplined reinvestment in store expansion and supply chain enhancements. AutoZone’s efficient operations are evident in its ability to maintain profitability despite competitive pressures.

Earnings Power And Capital Efficiency

AutoZone’s diluted EPS of $149.55 highlights its strong earnings power, supported by a lean share count of 17.3 million. The company’s capital efficiency is underscored by its ability to generate significant cash flow relative to its capital expenditures, enabling debt management and strategic investments. AutoZone’s focus on high-return initiatives has consistently delivered value to shareholders.

Balance Sheet And Financial Health

AutoZone’s balance sheet shows $298 million in cash and equivalents against total debt of $12.4 billion, reflecting a leveraged but manageable position. The company’s debt is primarily used to fund share repurchases and store growth, aligning with its long-term strategy. AutoZone’s financial health remains stable, supported by consistent cash flow generation and a proven ability to service its obligations.

Growth Trends And Dividend Policy

AutoZone has demonstrated steady growth through store expansion and commercial segment penetration. The company does not currently pay a dividend, opting instead to reinvest cash flow into share repurchases and operational growth. This approach has historically enhanced shareholder returns, though it may limit income-focused investors’ interest.

Valuation And Market Expectations

AutoZone’s valuation reflects its leadership in the automotive aftermarket sector, with investors pricing in continued growth in commercial sales and operational efficiency. The market expects the company to maintain its competitive edge through supply chain optimization and strategic store openings, though macroeconomic factors could influence near-term performance.

Strategic Advantages And Outlook

AutoZone’s strategic advantages include its extensive store network, strong brand, and focus on commercial growth. The company is well-positioned to capitalize on aging vehicle fleets and increasing demand for aftermarket parts. Looking ahead, AutoZone’s ability to balance DIY and commercial segments while expanding its digital capabilities will be critical to sustaining long-term success.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount