Digital Auto Care Factbook 2019 - 30
Select Auto Care Transactions
OEM and Dealer - Valuation Metrics
OEM and Dealer - VALUATION METRICS(1)(2)
As of 3/31/2018
($ in millions, except per share)
Price
as of
Company
Ticker
3/31/2018
% of
52-Week
Hig h
Equity
Value
TEV
LTM
TEV /
EBITDA
2018E
2019E
Price /
Earning s
2018E
LTM
2019E
Net Debt
/ LTM
EBITDA
Q1-2018
Stock Price
Performance
Bar Chart Driver
OEMS
B.M.W.
DB: BMW
108.41
90.7%
167,618
10.5x
9.3x
8.9x
9.1x
7.7x
7.6x
5.9x
-
Daimler AG
XTRA: DAI
84.97
90.2%
90,904
226,431
10.9x
9.1x
8.8x
8.9x
7.4x
7.3x
6.2x
-
BIT:FCA
20.33
81.7%
31,505
38,273
2.8x
2.1x
2.1x
6.6x
5.1x
4.8x
0.4x
-
Fiat Chrysler Automobiles N.V.
Ford Motor Company
General Motors Company
Honda Motor Co., Ltd.
$
$
3.8%
-
13.6%
NYSE:F
11.08
82.2%
44,244
172,169
12.7x
18.1x
16.2x
8.5x
7.0x
7.3x
9.7x
(11.3%)
-
36.34
77.7%
50,895
126,788
5.7x
5.8x
6.0x
6.9x
5.7x
5.7x
3.7x
(11.3%)
-
KOSE:A005380
Peugeot S.A.
70,482
NYSE:GM
TSE:7267
Hyundai Motor Company
$
ENXTPA:UG
34.46
88.2%
61,282
108,345
8.6x
8.1x
7.4x
10.8x
NM
NM
3.3x
-
135.18
82.9%
27,991
73,808
9.7x
9.1x
8.6x
13.9x
7.9x
7.0x
5.3x
(7.6%)
0.6%
24.09
93.0%
21,520
18,835
2.7x
2.2x
2.1x
8.6x
8.0x
6.8x
NM
-
18.4%
-
20.5%
-
Renault SA
ENXTPA:RNO
121.35
97.7%
32,590
76,177
10.5x
9.0x
8.6x
7.3x
6.2x
6.1x
5.8x
Tesla, Inc.
NASDAQGS:TSLA
266.13
68.3%
44,955
55,098
NM
NM
14.2x
NM
NM
NM
294.5x
64.26
87.4%
186,989
330,661
9.5x
11.8x
11.0x
12.6x
NM
NM
3.7x
-
0.4%
198.82
83.9%
$ 100,328
(0.5%)
-
Toyota Motor Corporation
TSE:7203
8.7x
6.2x
6.0x
8.0x
6.0x
5.7x
5.5x
Mean
Volkswagen Aktiengesellschaft
XTRA:VOW3
$
$
263,660
8.4x
8.3x
8.3x
9.2x
6.8x
6.5x
31.3x
Median
9.5x
9.0x
8.6x
8.6x
7.0x
6.8x
5.5x
(14.5%)
-
COMMERCIAL VEHICLES
Navistar International Corporation
NYSE:NAV
Oshkosh Corporation
NYSE:OSK
PACCAR Inc
$
34.97
73.3%
7,631
13.4x
9.6x
8.5x
NM
12.0x
10.0x
7.3x
(18.4%)
-
77.27
77.1%
$
5,768
3,451
$
6,222
9.2x
8.8x
8.4x
18.4x
14.4x
12.9x
0.8x
(15.0%)
-
-
NASDAQGS:PCAR
66.17
83.0%
23,298
28,653
10.8x
11.3x
11.0x
17.0x
12.2x
11.8x
2.6x
(6.9%)
NYSE:REVG
20.76
62.6%
1,341
1,700
11.6x
7.9x
6.7x
NA
11.8x
9.4x
2.5x
(36.2%)
NASDAQGS:SPAR
17.20
93.7%
604
587
20.7x
14.5x
8.9x
NM
28.2x
15.4x
NM
-
1,560
9.0x
6.7x
6.7x
16.0x
10.6x
9.9x
2.1x
(4.1%)
-
113
NM
NM
NM
NM
NM
NM
-0.1x
-
3.1%
Mean
12.4x
9.8x
8.3x
17.1x
14.9x
11.6x
2.5x
Median
11.2x
9.2x
8.4x
17.0x
12.1x
10.9x
2.3x
-
6.7%
REV Group, Inc.
Spartan Motors, Inc.
Wabash National Corporation
NYSE:WNC
Workhorse Group Inc.
NASDAQCM:WKHS
$
20.81
78.4%
2.64
54.0%
1,200
$
110
$
-
9.2%
RENTAL
17.8x
20.7x
19.4x
23.4x
14.1x
12.3x
13.6x
Mean
Avis Budget Group, Inc.
NASDAQGS:CAR
$
46.84
92.1%
$
3,798
$
16,008
17.8x
20.7x
19.4x
23.4x
14.1x
12.3x
13.6x
Median
17.8x
20.7x
19.4x
23.4x
14.1x
12.3x
13.6x
DEALERS
America's Car-Mart, Inc.
NASDAQGS:CRMT
50.45
97.7%
501
11.4x
10.4x
9.1x
17.4x
12.7x
10.7x
3.5x
-
13.0%
NYSE:ABG
67.50
88.4%
1,412
3,102
9.4x
10.0x
9.9x
10.2x
9.0x
8.6x
5.3x
-
5.5%
AutoCanada Inc.
TSX:ACQ
17.25
85.2%
472
1,189
12.2x
12.9x
10.9x
15.7x
10.7x
9.0x
7.2x
(4.1%)
-
AutoNation, Inc.
NYSE:AN
46.78
75.4%
4,296
10,737
11.3x
11.2x
11.0x
12.6x
9.6x
9.1x
6.8x
(8.9%)
-
Asbury Automotive Group, Inc.
$
$
349
$
Cars.com Inc.
NYSE:CARS
28.33
87.8%
2,036
2,594
13.0x
11.0x
10.0x
25.8x
15.7x
13.6x
2.8x
(1.8%)
-
CarMax Inc.
NYSE:KMX
61.94
79.8%
11,202
24,179
18.4x
17.3x
17.5x
17.2x
14.3x
14.8x
10.0x
(3.4%)
-
Carvana Co.
NYSE:CVNA
22.93
92.1%
447
828
NM
NM
NM
NM
NM
NM
-0.9x
-
Group 1 Automotive, Inc.
NYSE:GPI
65.34
77.4%
1,320
4,227
9.9x
11.5x
11.2x
8.7x
7.6x
7.3x
6.9x
(7.9%)
-
Lithia Motors, Inc.
NYSE:LAD
100.52
78.5%
2,515
5,424
11.5x
11.0x
10.4x
11.7x
9.4x
8.7x
6.9x
(11.5%)
-
Penske Automotive Group, Inc.
19.9%
NYSE:PAG
44.33
80.8%
3,767
9,679
13.7x
12.7x
12.4x
11.1x
8.7x
8.4x
8.4x
(7.4%)
-
Rush Enterprises, Inc.
NASDAQGS:RUSH.B
40.38
76.5%
1,675
3,023
10.0x
13.0x
11.0x
18.4x
NM
NM
4.4x
(16.2%)
-
Sonic Automotive, Inc.
NYSE:SAH
18.95
83.3%
10.5x
11.2x
11.1x
9.5x
8.3x
8.4x
7.9x
Mean
$
$
804
$
3,336
11.9x
12.0x
11.3x
14.4x
10.6x
9.9x
5.8x
Median
11.4x
11.2x
11.0x
12.6x
9.5x
8.9x
6.8x
-
2.7%
WORLD VEHICLE MONTHLY SALES BY REGION
(Millions)
North America Light Vehicles
6.90
7.33
7.59
5.14
5.44
1.77
Apr-17
8.16
Foreign Light Vehicles
8.03
9.15
7.57
7.96
6.30
5.89
6.23
6.10
6.32
5.06
1.83
1.86
1.68
1.73
1.93
1.41
1.57
2.00
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jan-18
Feb-18
Mar-18
6.96
6.90
5.75
5.21
5.07
1.89
1.84
1.75
May-17
Jun-17
Jul-17
7.73
6.63
7.15
Source: WardsAuto
Source: Capital IQ, Company Filings
Notes:
(1) All values converted to USD at the exchange rate of the date above
(2) Definitions: LTM = Last Twelve Months; EBITDA = Earnings Before Interest, Taxes, Depreciation, and Amortization; P/E = Stock Price / Earnings Per Share
30
Automotive
Aftermarket
31,Care
2018
The 2019
Digital Factbook
is Copyright| ©March
2019 Auto
Association and/or its licensor.
All other rights reserved. Use of the 2019 Digital Factbook is subject to compliance with the Legal Terms and Conditions found on page 119 of this report.
Jefferies.com
Table of Contents for the Digital Edition of Digital Auto Care Factbook 2019
Introductory Page
Letter from Bill Hanvey, President/CEO
Auto Care Association Legal Terms and Conditions
Market Intelligence Committee
Economic Indicators (section)
Key Economic Indicators
National Debt
Industry Employment
Technician Employment and Wages
What Do Our Members Think? / Key Issues
BCI/ECI Summary
U.S. Motor Vehicle Auto Care Industry (section)
Introduction to the Channel Forecast Model
2016 to 2021 Forecast Assumptions
U.S. Motor Vehicle Auto Care Industry
Auto Care Industry Sales History and Forecast
Auto Care Sales by Distribution Channel
Auto Care Segmentation
Auto Care Service and Retail Outlets
Auto Care Service and Retail Outlet Analysis
Program Distribution Overview
Retail Distribution Overview
Financial Benchmarks (section)
Financial Profiles of Select Auto Care Companies
Select Auto Care Transactions
Auto Care Industry (section)
Consumer Profile
Replacement Rates for Motor Vehicle Parts and Jobs
Top 10 Replacement Rate Categories By Vehicle Age
Auto Care Industry Segments (section)
Medium And Heavy Duty Truck Industry
Sales of Replacement Tires
Tool and Equipment
Paint, Body and Equipment
Vehicle Registrations and Usage (section)
U.S. New Motor Vehicle Registrations
Top 10 Light Vehicle Registrations
U.S. Total Motor Vehicle Population
Hybrid Vehicles
Vehicle Operating Costs
Miles Driven and Vehicle Service Contracts
Gasoline Affordability and Fuel Consumption
Crude Oil and Diesel Fuel Costs
State Summary Statistics (section)
State Summary Statistics tables
Global Auto Care Industry (section)
Aftermarket Dynamics
U.S. Trade Data By Country
Global Vehicle Registrations By Country
Global Economic and Automotive Data
U.S. Trade Data for Selected Motor Vehicle Products
Canadian Auto Care Industry
Mexican Auto Care Industry Report
Chinese Auto Care Industry
Glossary and Reference (section)
Glossary and Terms
NAICS Definitions
Auto Care Data Resources
Auto Care Association Market Intelligence (section)
Auto Care Association Market Intelligence
Auto Care Association – Lang Market Comparison (section)
Harmonization of Auto Care Industry Data
Digital Auto Care Factbook 2019 - Introductory Page
Digital Auto Care Factbook 2019 - I
Digital Auto Care Factbook 2019 - Letter from Bill Hanvey, President/CEO
Digital Auto Care Factbook 2019 - III
Digital Auto Care Factbook 2019 - Market Intelligence Committee
Digital Auto Care Factbook 2019 - Economic Indicators (section)
Digital Auto Care Factbook 2019 - Key Economic Indicators
Digital Auto Care Factbook 2019 - National Debt
Digital Auto Care Factbook 2019 - Industry Employment
Digital Auto Care Factbook 2019 - Technician Employment and Wages
Digital Auto Care Factbook 2019 - What Do Our Members Think? / Key Issues
Digital Auto Care Factbook 2019 - BCI/ECI Summary
Digital Auto Care Factbook 2019 - 8
Digital Auto Care Factbook 2019 - U.S. Motor Vehicle Auto Care Industry (section)
Digital Auto Care Factbook 2019 - Introduction to the Channel Forecast Model
Digital Auto Care Factbook 2019 - 2016 to 2021 Forecast Assumptions
Digital Auto Care Factbook 2019 - U.S. Motor Vehicle Auto Care Industry
Digital Auto Care Factbook 2019 - Auto Care Industry Sales History and Forecast
Digital Auto Care Factbook 2019 - Auto Care Sales by Distribution Channel
Digital Auto Care Factbook 2019 - Auto Care Segmentation
Digital Auto Care Factbook 2019 - Auto Care Service and Retail Outlets
Digital Auto Care Factbook 2019 - Auto Care Service and Retail Outlet Analysis
Digital Auto Care Factbook 2019 - Program Distribution Overview
Digital Auto Care Factbook 2019 - Retail Distribution Overview
Digital Auto Care Factbook 2019 - 20
Digital Auto Care Factbook 2019 - Financial Benchmarks (section)
Digital Auto Care Factbook 2019 - Financial Profiles of Select Auto Care Companies
Digital Auto Care Factbook 2019 - 23
Digital Auto Care Factbook 2019 - 24
Digital Auto Care Factbook 2019 - 25
Digital Auto Care Factbook 2019 - 26
Digital Auto Care Factbook 2019 - 27
Digital Auto Care Factbook 2019 - 28
Digital Auto Care Factbook 2019 - 29
Digital Auto Care Factbook 2019 - Select Auto Care Transactions
Digital Auto Care Factbook 2019 - 31
Digital Auto Care Factbook 2019 - 32
Digital Auto Care Factbook 2019 - 33
Digital Auto Care Factbook 2019 - 34
Digital Auto Care Factbook 2019 - 35
Digital Auto Care Factbook 2019 - 36
Digital Auto Care Factbook 2019 - 37
Digital Auto Care Factbook 2019 - 38
Digital Auto Care Factbook 2019 - 39
Digital Auto Care Factbook 2019 - 40
Digital Auto Care Factbook 2019 - Auto Care Industry (section)
Digital Auto Care Factbook 2019 - Consumer Profile
Digital Auto Care Factbook 2019 - 43
Digital Auto Care Factbook 2019 - 44
Digital Auto Care Factbook 2019 - 45
Digital Auto Care Factbook 2019 - 46
Digital Auto Care Factbook 2019 - 47
Digital Auto Care Factbook 2019 - Replacement Rates for Motor Vehicle Parts and Jobs
Digital Auto Care Factbook 2019 - Top 10 Replacement Rate Categories By Vehicle Age
Digital Auto Care Factbook 2019 - 50
Digital Auto Care Factbook 2019 - Auto Care Industry Segments (section)
Digital Auto Care Factbook 2019 - Medium And Heavy Duty Truck Industry
Digital Auto Care Factbook 2019 - Sales of Replacement Tires
Digital Auto Care Factbook 2019 - Tool and Equipment
Digital Auto Care Factbook 2019 - Paint, Body and Equipment
Digital Auto Care Factbook 2019 - 56
Digital Auto Care Factbook 2019 - 57
Digital Auto Care Factbook 2019 - 58
Digital Auto Care Factbook 2019 - Vehicle Registrations and Usage (section)
Digital Auto Care Factbook 2019 - U.S. New Motor Vehicle Registrations
Digital Auto Care Factbook 2019 - Top 10 Light Vehicle Registrations
Digital Auto Care Factbook 2019 - U.S. Total Motor Vehicle Population
Digital Auto Care Factbook 2019 - 63
Digital Auto Care Factbook 2019 - 64
Digital Auto Care Factbook 2019 - Hybrid Vehicles
Digital Auto Care Factbook 2019 - 66
Digital Auto Care Factbook 2019 - 67
Digital Auto Care Factbook 2019 - Vehicle Operating Costs
Digital Auto Care Factbook 2019 - Miles Driven and Vehicle Service Contracts
Digital Auto Care Factbook 2019 - BCI/ECI Summary
Digital Auto Care Factbook 2019 - Crude Oil and Diesel Fuel Costs
Digital Auto Care Factbook 2019 - BCI/ECI Summary
Digital Auto Care Factbook 2019 - State Summary Statistics (section)
Digital Auto Care Factbook 2019 - State Summary Statistics tables
Digital Auto Care Factbook 2019 - 75
Digital Auto Care Factbook 2019 - 76
Digital Auto Care Factbook 2019 - BCI/ECI Summary
Digital Auto Care Factbook 2019 - 78
Digital Auto Care Factbook 2019 - Global Auto Care Industry (section)
Digital Auto Care Factbook 2019 - Aftermarket Dynamics
Digital Auto Care Factbook 2019 - 81
Digital Auto Care Factbook 2019 - U.S. Trade Data By Country
Digital Auto Care Factbook 2019 - Global Vehicle Registrations By Country
Digital Auto Care Factbook 2019 - Global Economic and Automotive Data
Digital Auto Care Factbook 2019 - 85
Digital Auto Care Factbook 2019 - 86
Digital Auto Care Factbook 2019 - 87
Digital Auto Care Factbook 2019 - U.S. Trade Data for Selected Motor Vehicle Products
Digital Auto Care Factbook 2019 - 89
Digital Auto Care Factbook 2019 - 90
Digital Auto Care Factbook 2019 - 91
Digital Auto Care Factbook 2019 - 92
Digital Auto Care Factbook 2019 - Canadian Auto Care Industry
Digital Auto Care Factbook 2019 - 94
Digital Auto Care Factbook 2019 - 95
Digital Auto Care Factbook 2019 - Mexican Auto Care Industry Report
Digital Auto Care Factbook 2019 - 97
Digital Auto Care Factbook 2019 - Chinese Auto Care Industry
Digital Auto Care Factbook 2019 - 99
Digital Auto Care Factbook 2019 - 100
Digital Auto Care Factbook 2019 - Glossary and Reference (section)
Digital Auto Care Factbook 2019 - Glossary and Terms
Digital Auto Care Factbook 2019 - 103
Digital Auto Care Factbook 2019 - 104
Digital Auto Care Factbook 2019 - 105
Digital Auto Care Factbook 2019 - NAICS Definitions
Digital Auto Care Factbook 2019 - Auto Care Data Resources
Digital Auto Care Factbook 2019 - 108
Digital Auto Care Factbook 2019 - 109
Digital Auto Care Factbook 2019 - 110
Digital Auto Care Factbook 2019 - Auto Care Association Market Intelligence (section)
Digital Auto Care Factbook 2019 - Auto Care Association Market Intelligence
Digital Auto Care Factbook 2019 - 113
Digital Auto Care Factbook 2019 - 114
Digital Auto Care Factbook 2019 - 115
Digital Auto Care Factbook 2019 - 116
Digital Auto Care Factbook 2019 - Auto Care Association – Lang Market Comparison (section)
Digital Auto Care Factbook 2019 - Harmonization of Auto Care Industry Data
Digital Auto Care Factbook 2019 - Auto Care Association Legal Terms and Conditions
Digital Auto Care Factbook 2019 - Cover4
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_Factbook2019_Lang
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_Factbook2019_sales
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_Factbook2019
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_Factbook2018_lang
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_Factbook2018_sales
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook2018
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook_Lang2017
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook2017_sales
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook2017
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook_Lang2016
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook2016_sales
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook2016
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook_Lang
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook_sales
https://www.nxtbook.com/mercury/autocare/Digital_AutoCare_FactBook
https://www.nxtbookmedia.com