Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
1,305.96 USD1,220.65 USD1,530.51 USD
+187%
1,220.65 USDCurrent price is 187.3% above the base model value.
A
US
AZO.US · AUTOZONE INC
US · US
Latest price3,507.01 USD
30D-3.33%
Vs. base value+90.1%
Research summary
AZO.US latest organized financial period shows revenue grew +2.43% YoY and net income declined -6.17% YoY. Current price is about 3,507 USD, while the model base case is about 1,845 USD; the current price sits +90.1% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue19B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price3,507.01 USD
Base value1,844.80 USD
Vs. base+90.1%
Price date2026/04/29
1,844.80 USD1,844.80 USD1,844.80 USD
+90.1%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
2,534.92 USD3,041.51 USD3,366.19 USD
+15.31%
3,041.51 USDCurrent price is 15.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.9%
Current price implies roughly 11.9% annualized FCF growth.
11.9%Current price implies roughly 11.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
1,844.80 USD1,844.80 USD1,844.80 USD
+90.1%
1,844.80 USDCurrent price is 90.1% above the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/08/30 | Annual | 19B USD | 2B USD | - | 2B USD | 145 | - |
| 2024/08/31 | Annual | 18B USD | 3B USD | - | 2B USD | 150 | - |
| 2023/08/26 | Annual | 17B USD | 3B USD | - | 2B USD | 132 | - |
| 2022/08/27 | Annual | 16B USD | 2B USD | - | 3B USD | 117 | - |
| 2021/08/28 | Annual | 15B USD | 2B USD | - | 3B USD | 95.19 | - |
Ad placement