ASBURY AUTOMOTIVE GROUP, INC.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $567.5M TTM free cash flow base; 5% growth years 1-5 (continued dealership-acquisition-driven consolidation), 3% years 6-10; 10% discount rate; 2.5% terminal growth; subtracted $5.48B net debt (includes floorplan-related financing typical of auto retailers); divided by 17.95M shares outstanding. PV of years 1-5 ~$2,473M, years 6-10 ~$1,854M, PV of terminal value ~$4,424M, total EV ~$8,751M, less net debt = ~$3,271M equity value.

Reasoning: Asbury is a mature, acquisitive auto-dealership consolidator with a stable, leveraged capital structure typical of the industry, so a debt-adjusted FCF DCF with moderate growth and a market-typical discount rate is the natural approach.