The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$4.54Fair value$746.06Bull$1,361.63
FairClose
52-week traded range
52W low $243.0052W high $427.48
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Lithia Motors closed at $358.02, 52.0% below the consensus fair value of $746.06 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$4.54
-98.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$454.56
+27.0%
√(22.5 × EPS × BVPS)
EPS=32.32, BVPS=284.14
P/E Fair Value
$646.40
+80.5%
EPS × 20x (sector P/E)
EPS=32.32, Sector P/E=20x
Peter Lynch (PEG)
$580.14
+62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=32.32, g=18%
EV/EBITDA
$1,361.63
+280.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.92B
Book Value (P/B)
$483.04
+34.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=284.14, ROE=12.8%, g=6%, r=10%
Reverse DCF
$358.02
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 18%
Margin of Safety
$276.38
-22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=368.5, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.