Valuation models
price $88.12 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused55.99 – 95.1271.0924% overvaluedDCF · Perpetuity growth · 10y60.16 – 102.0976.3315% overvaluedDCF · EBITDA exit · 5y79.33 – 87.3483.236% overvaluedDCF · EBITDA exit · 10y79.58 – 94.9886.901% overvaluedP/E · peers61.64 – 109.8285.733% overvaluedP/E · own history78.22 – 97.3685.903% overvaluedPEG—32.74169% overvaluedEV/EBITDA · peers63.86 – 133.6788.29at modelEV/Revenue · peers3.17 – 57.5321.98301% overvaluedEarnings power value19.94 – 35.0325.96239% overvaluedWall St. consensus target—107.0018% belowCost of capital (WACC)—7.39%—
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
71.09
O'Reilly Automotive closed at $88.12 — overvalued by 24% vs model.
55.99the model's range95.12
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
21.98 – 88.29
Wall St. target
107.00 18% below
Above model, 1y
15 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~6% recent)Moderate margins (14% net margin)High 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.