LKQ Corporation

LKQ US Consumer Discretionary Distributors
S&P 600
$24.11
+2.03%
Delayed · cached 15 min

Fair value analysis

LKQ
LKQ Corporation
Consumer DiscretionaryDistributors
$24.11
Close used for this calculation
$47.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability11/25
Returns15/25
Balance Sheet13/25
Efficiency18/25
Growth11/25
Good
Quality radar
57Prof.11/25Ret.15/25Eff.18/25B.Sht13/25Growth11/25

Consensus fair value

$47.55
Below FV
▲ +97.2% against the close used
Model range $13.89 – $70.65
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$13.89Fair value$47.55Bull$70.65
FairClose
52-week traded range
52W low $22.4552W high $34.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

LKQ Corporation closed at $24.11, 49.3% below the consensus fair value of $47.55 drawn from 8 valuation models.

Financial DNA score 57/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$54.41
+125.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
$36.63
+51.9%
√(22.5 × EPS × BVPS)
EPS=2.35, BVPS=25.38
P/E Fair Value
$47.00
+94.9%
EPS × 20x (sector P/E)
EPS=2.35, Sector P/E=20x
Peter Lynch (PEG)
$13.89
-42.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.35, g=5.9%
EV/EBITDA
$70.65
+193.0%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=1.41B
Book Value (P/B)
$21.84
-9.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25.38, ROE=9.4%, g=5.9%, r=10%
Reverse DCF
$24.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 5.9%
Margin of Safety
$34.51
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=46.01, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.