Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

LKQ CORP

LKQCIK 0001065696Automotive

Compare:AZO AAP GPC F TSLA CPRT

Compare LKQ

Intrinsic Value

LKQ Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

LKQ Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for LKQ CORP, derived from annual filing data.

Read the DCF guide

DCF fair value

$28.70

Implied equity value $7B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$22.41 – $36.89

Bear

$22.41

Base

$28.70

Bull

$36.89

Model assumptions

Cash flow base

$847M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

2.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$28.70Baseline

Growth +1 pt$30.23+$1.53

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for LKQ CORP, derived from annual filing data.

Read the DCF guide

DCF fair value

$28.70

Implied equity value $7B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$22.41 – $36.89

Bear

$22.41

Base

$28.70

Bull

$36.89

Model assumptions

Cash flow base

$847M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

2.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$28.70Baseline

Growth +1 pt$30.23+$1.53

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$11B

Less total debt

− $4B

Plus cash and equivalents

+ $319M

Equity value

After the bridge

$7B

Diluted shares

257,800,000

Fair value / share

$28.70