|
Market Closed -
Other stock markets
|
After hours 19:55:08 | |||
| 25.19 USD | +1.08% |
|
25.06 | -0.52% |
| 04-30 | Tranche Update on LKQ Corporation's Equity Buyback Plan announced on October 25, 2018. | CI |
| 04-30 | Auto parts supplier LKQ beats quarterly revenue estimates on strong North America demand | RE |
Company Valuation: LKQ Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,498 | 14,270 | 12,789 | 9,554 | 7,730 | 6,418 | - | - |
| Change | - | -18.45% | -10.38% | -25.3% | -19.09% | -16.97% | - | - |
| Enterprise Value (EV) 1 | 20,036 | 16,648 | 16,741 | 13,480 | 11,074 | 9,650 | 9,168 | 6,418 |
| Change | - | -16.91% | 0.56% | -19.48% | -17.84% | -12.86% | -4.99% | -30% |
| P/E | 16.4x | 12.9x | 13.7x | 14x | 12.9x | 11.2x | 8.55x | 7.9x |
| PBR | 2.99x | 2.62x | 2.07x | 1.58x | 1.18x | 0.94x | 0.9x | - |
| PEG | - | 1x | -0.9x | -0.6x | -1.3x | -2.77x | 0.3x | 0.95x |
| Capitalization / Revenue | 1.34x | 1.12x | 0.92x | 0.67x | 0.57x | 0.46x | 0.45x | 0.44x |
| EV / Revenue | 1.53x | 1.3x | 1.21x | 0.94x | 0.81x | 0.69x | 0.64x | 0.44x |
| EV / EBITDA | 11.2x | 9.68x | 9.52x | 7.68x | 7.34x | 6.48x | 5.71x | 3.94x |
| EV / EBIT | 13.4x | 11.5x | 12.3x | 11.2x | 11.2x | 9.09x | 7.6x | 5.06x |
| EV / FCF | 18.7x | 16.2x | 16.8x | 16.6x | 13.1x | 13.4x | 11.3x | 8.32x |
| FCF Yield | 5.36% | 6.17% | 5.96% | 6.01% | 7.65% | 7.48% | 8.85% | 12% |
| Dividend per Share 2 | 0.25 | 1.025 | 1.125 | 1.2 | - | - | - | - |
| Rate of return | 0.42% | 1.92% | 2.35% | 3.27% | - | - | - | - |
| EPS 2 | 3.66 | 4.13 | 3.49 | 2.62 | 2.35 | 2.255 | 2.945 | 3.19 |
| Distribution rate | 6.83% | 24.8% | 32.2% | 45.8% | - | - | - | - |
| Net sales 1 | 13,089 | 12,794 | 13,866 | 14,355 | 13,651 | 13,908 | 14,230 | 14,496 |
| EBITDA 1 | 1,785 | 1,719 | 1,759 | 1,756 | 1,509 | 1,489 | 1,605 | 1,628 |
| EBIT 1 | 1,495 | 1,444 | 1,357 | 1,199 | 993 | 1,062 | 1,206 | 1,269 |
| Net income 1 | 1,091 | 1,149 | 936 | 690 | 607 | 573.9 | 749.1 | 789 |
| Net Debt 1 | 2,538 | 2,378 | 3,952 | 3,926 | 3,344 | 3,232 | 2,750 | - |
| Reference price 2 | 60.03 | 53.41 | 47.79 | 36.75 | 30.20 | 25.19 | 25.19 | 25.19 |
| Nbr of stocks (in thousands) | 291,491 | 267,175 | 267,598 | 259,960 | 255,966 | 254,791 | - | - |
| Announcement Date | 2/17/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.05x | 0.69x | 6.44x | - | 6.42B | |
| 16.71x | 0.8x | 9.56x | 3.56% | 16.59B | |
| 9.45x | 0.36x | 4.88x | 4.4% | 3.84B | |
| 13.33x | 0.64x | 8.93x | 0.16% | 3.29B | |
| 11.64x | - | - | - | 946M | |
| 29.08x | 3.46x | 17.59x | 2.46% | 962M | |
| 12.18x | - | - | 2.99% | 714M | |
| 13.54x | 1.07x | 6.71x | 2.53% | 305M | |
| Average | 14.62x | 1.17x | 9.02x | 2.68% | 4.13B | |
| Weighted average by Cap. | 14.52x | 0.79x | 8.50x | 3.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LKQ Stock
- Valuation LKQ Corporation
Select your edition
All financial news and data tailored to specific country editions
