Valuation models
price $3,169.82 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused3,843.39 – 7,487.865,157.0539% undervaluedDCF · Perpetuity growth · 10y4,124.86 – 8,107.595,558.3543% undervaluedDCF · EBITDA exit · 5y4,616.48 – 5,107.714,855.3335% undervaluedDCF · EBITDA exit · 10y4,807.14 – 5,800.415,279.3440% undervaluedP/E · peers3,679.96 – 6,328.344,531.3930% undervaluedP/E · own history3,317.02 – 3,800.823,462.378% undervaluedPEG—2,359.7534% overvaluedEV/EBITDA · peers3,111.47 – 6,052.634,064.7122% undervaluedEV/Revenue · peers428.51 – 4,939.121,800.5576% overvaluedEarnings power value1,177.77 – 2,294.601,609.1697% overvaluedWall St. consensus target—3,500.009% belowCost of capital (WACC)—6.59%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
5,157.05
AutoZone closed at $3,169.82 — undervalued by 39% vs model.
3,843.39the model's range7,487.86
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
1,609.16 – 5,558.35
Wall St. target
3,500.00 9% below
Below model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~5% recent)Moderate margins (13% net margin)Moderately volatile earningsHigh leverage (D/E 5.0x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.