US · ABG
Asbury Automotive Group, Inc.
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Duluth, GA 30097
- Website
- asburyauto.com
Price · as of 2025-12-31
$203.01
Market cap 4.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $220.21 | +8.47% |
| Intrinsic Value(DCF) | $94.23 | -53.58% |
| Graham-Dodd Method(GD) | $209.83 | +3.36% |
| Graham Formula(GF) | $322.63 | +58.93% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $27.20 | $821.61 | $0.00 | $20.36 | $30.02 |
| 2012 | $36.13 | $51.44 | $21.05 | $25.25 | $51.83 |
| 2013 | $54.88 | $180.08 | $306.97 | $31.97 | $79.88 |
| 2014 | $76.30 | $44.23 | $518.97 | $30.06 | $66.05 |
| 2015 | $61.27 | $59.79 | $787.84 | $39.17 | $127.38 |
| 2016 | $61.55 | $92.68 | $53.73 | $43.89 | $53.31 |
| 2017 | $69.65 | $68.78 | $0.00 | $44.66 | $47.98 |
| 2018 | $67.03 | $128.98 | $0.00 | $56.32 | $119.12 |
| 2019 | $87.02 | $81.88 | $0.00 | $71.55 | $122.82 |
| 2020 | $191.05 | $137.10 | $0.00 | $84.13 | $95.05 |
| 2021 | $187.95 | $189.81 | $1,086.55 | $125.92 | $1,189.96 |
| 2022 | $225.24 | $303.15 | $30,978.63 | $273.84 | $2,793.37 |
| 2023 | $209.70 | $202.89 | $17,599.25 | $203.23 | $124.08 |
| 2024 | $254.84 | $163.18 | $11,050.24 | $181.35 | $510.87 |
| 2025 | $210.76 | $220.21 | $944.76 | $209.82 | $322.63 |
AI valuation
Our deep-learning model estimates Asbury Automotive Group, Inc.'s (ABG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $220.21
- Current price
- $203.01
- AI upside
- +8.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$94.23
-53.58% upside
Graham-Dodd
$209.83
+3.36% upside
Graham Formula
$322.63
+58.93% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ABG | Asbury Automotive Group, … | $203.01 | 4.16B | +8% | -54% | +3% | +59% | 6.17 | 1.05 | 0.23 | 10.14 | 36.57 | -8.40 | 16.61% | 5.57% | 2.73% | 17.91% | 7.89% | 5.99% | 1.63 | 3.59 | 0.95 | 0.18 | 6.14 | 1688.00% | 471.00% | 5884.00% | 14.10% | 0.22 | 6.11% | 0.00% | 0.00% | 2.76% | 10.36 | 17.99 | 0.58 | 2.53 |
| DOOO | BRP Inc. | $78.52 | 5.74B | -54% | -81% | — | -60% | -17.65 | 15.58 | 0.48 | 8.61 | — | -10.37 | 22.65% | 7.05% | -2.72% | -40.56% | 7.24% | -3.26% | 12.97 | 2.90 | 1.31 | 0.42 | 3.83 | -13041.00% | -2447.00% | -7075.00% | 8.34% | 0.30 | 10.00% | 1.65% | -29.10% | 7.37% | 12.02 | 21.13 | 0.85 | 2.04 |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| EAT | Brinker International, In… | $148.20 | 6.45B | -29% | -57% | -68% | +69% | 18.42 | 19.03 | 1.31 | 12.13 | 12.73 | 44.44 | 18.25% | 9.51% | 7.12% | 186.74% | 21.22% | 14.53% | 4.57 | 9.64 | 0.31 | 0.14 | 2.33 | 14471.00% | 2195.00% | 8552.00% | 5.86% | 1.01 | 20.59% | 0.00% | 0.00% | 4.96% | 17.05 | 21.11 | 1.62 | 4.36 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| KBH | KB Home | $63.58 | 4.02B | +14% | -62% | +16% | — | 9.61 | 1.06 | 0.66 | 9.45 | — | 1.06 | 18.88% | 8.42% | 6.88% | 10.77% | 7.68% | 6.28% | 0.44 | — | 4.57 | 0.43 | 2.52 | -2722.00% | -1001.00% | -1025.00% | 7.04% | 0.25 | 5.49% | 1.66% | 16.00% | 14.80% | 10.71 | 19.37 | 0.90 | 3.69 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| RUSHA | Rush Enterprises, Inc. | $70.97 | 5.46B | -29% | -59% | -60% | -83% | 21.32 | 2.57 | 0.76 | 15.13 | — | 3.22 | 18.69% | 5.29% | 3.55% | 12.25% | 8.42% | 5.88% | 0.70 | 8.51 | 1.40 | 0.34 | 2.89 | -1210.00% | -475.00% | 14772.00% | 8.15% | 0.58 | 12.85% | 1.03% | 21.90% | 7.44% | 17.82 | 15.17 | 0.94 | 4.28 |
About Asbury Automotive Group, Inc.
Asbury Automotive Group, Inc., together with its subsidiaries, operates as an automotive retailer in the United States. It offers a range of automotive products and services, including new and used vehicles; and vehicle repair and maintenance services, replacement parts, and collision repair services. The company also provides finance and insurance products, including arranging vehicle financing through third parties; and aftermarket products, such as extended service contracts, guaranteed asset protection debt cancellation, prepaid maintenance, and credit life and disability insurance. As of December 31, 2021, the company owned and operated 205 new vehicle franchises representing 31 brands of automobiles at 155 dealership locations; and 35 collision centers in the United States. Asbury Automotive Group, Inc. was founded in 1996 and is headquartered in Duluth, Georgia.
- CEO
- Daniel E. Clara
- Employees
- 15K
- Beta
- 0.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($94.23 ÷ $203.01) − 1 = -53.58% (DCF, example).