
O'Reilly Automotive Inc
NASDAQ:ORLY

Intrinsic Value
The intrinsic value of one
ORLY
stock under the Base Case scenario is
750.56
USD.
Compared to the current market price of 1 408.55 USD,
O'Reilly Automotive Inc
is
Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
O'Reilly Automotive Inc
Fundamental Analysis

Rising competition from e-commerce and pure-play online auto parts sellers threatens to erode O’Reilly’s traditionally stable market share, potentially forcing the company to tighten its margins to maintain sales volume.
O’Reilly’s robust in-store network and rapid delivery services for professional mechanics give it a competitive moat, allowing the company to serve both do-it-yourself and do-it-for-me segments effectively.

Revenue & Expenses Breakdown
O'Reilly Automotive Inc
Balance Sheet Decomposition
O'Reilly Automotive Inc
Current Assets | 5.8B |
Cash & Short-Term Investments | 130.2m |
Receivables | 495.9m |
Other Current Assets | 5.2B |
Non-Current Assets | 9.1B |
PP&E | 7.9B |
Intangibles | 930.2m |
Other Non-Current Assets | 193.9m |
Free Cash Flow Analysis
O'Reilly Automotive Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
O'Reilly Automotive Inc
Revenue
|
16.7B
USD
|
Cost of Revenue
|
-8.2B
USD
|
Gross Profit
|
8.6B
USD
|
Operating Expenses
|
-5.3B
USD
|
Operating Income
|
3.3B
USD
|
Other Expenses
|
-865m
USD
|
Net Income
|
2.4B
USD
|
ORLY Profitability Score
Profitability Due Diligence
O'Reilly Automotive Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
O'Reilly Automotive Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
ORLY Solvency Score
Solvency Due Diligence
O'Reilly Automotive Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
O'Reilly Automotive Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ORLY Price Targets Summary
O'Reilly Automotive Inc
According to Wall Street analysts, the average 1-year price target for
ORLY
is 1 458.51 USD
with a low forecast of 1 121.22 USD and a high forecast of 1 627.5 USD.
Dividends
Current shareholder yield for ORLY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ORLY
stock under the Base Case scenario is
750.56
USD.
Compared to the current market price of 1 408.55 USD,
O'Reilly Automotive Inc
is
Overvalued by 47%.