AutoZone Inc Valuation – February 2018 $AZO

Company Profile (obtained from Marketwatch): AutoZone, Inc. engages in the provision of retail and a distribution of automotive replacement parts and accessories. It operates through Auto Parts Locations, and Other segments. The Auto Parts Locations segment is provides automotive parts and accessories through the company’s stores in the United States, Puerto Rico, Mexico, and Brazil. The Other segment includes ALLDATA, which produces, sells, and maintains diagnostic and repair information software used in the automotive repair industry. The company was founded by Joseph R. Hyde, III on July 4, 1979 and is headquartered in Memphis, TN.

Downloadable PDF version of this valuation:

ModernGraham Valuation of AZO – February 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $18,182,097,324 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.98 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 169.66% Pass
6. Moderate PEmg Ratio PEmg < 20 16.60 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -13.93 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.98 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -41.71 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $40.04
MG Growth Estimate 7.90%
MG Value $973.47
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $580.64
MG Value based on 0% Growth $340.37
Market Implied Growth Rate 4.05%
Current Price $664.72
% of Intrinsic Value 68.28%

AutoZone, Inc. does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, poor dividend history, and the high PB ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $26.22 in 2014 to an estimated $40.04 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 4.05% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into AutoZone, Inc. revealed the company was trading above its Graham Number of $0. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 16.6, which was below the industry average of 18.18, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-211.89.

AutoZone, Inc. receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$211.89
Graham Number $0.00
PEmg 16.60
Current Ratio 0.98
PB Ratio -13.93
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 1/1/2018
Total Current Assets $4,826,307,000
Total Current Liabilities $4,947,228,000
Long-Term Debt $5,043,541,000
Total Assets $9,403,719,000
Intangible Assets $0
Total Liabilities $10,734,266,000
Shares Outstanding (Diluted Average) 27,882,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $39.73
Aug2017 $44.07
Aug2016 $40.70
Aug2015 $36.03
Aug2014 $31.57
Aug2013 $27.79
Aug2012 $23.48
Aug2011 $19.47
Aug2010 $14.97
Aug2009 $11.73
Aug2008 $10.04
Aug2007 $8.53
Aug2006 $7.50
Aug2005 $7.18
Aug2004 $6.56
Aug2003 $5.34
Aug2002 $4.00
Aug2001 $1.54
Aug2000 $2.00
Aug1999 $1.63
Aug1998 $1.48

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $40.04
Aug2017 $38.81
Aug2016 $34.76
Aug2015 $30.42
Aug2014 $26.22
Aug2013 $22.20
Aug2012 $18.25
Aug2011 $14.74
Aug2010 $11.76
Aug2009 $9.77
Aug2008 $8.52
Aug2007 $7.51
Aug2006 $6.71
Aug2005 $5.85
Aug2004 $4.75
Aug2003 $3.53
Aug2002 $2.46

Recommended Reading:

Other ModernGraham posts about the company

Autozone Inc Valuation – June 2016 $AZO
AutoZone Inc. Annual Valuation – 2015 $AZO

Other ModernGraham posts about related companies

Thor Industries Inc Valuation – Initial Coverage $THO
Titan International Inc Valuation – Initial Coverage $TWI
Harley-Davidson Inc Valuation – August 2017 $HOG
Wabash National Corp Valuation – Initial Coverage $WNC
Advance Auto Parts Inc Valuation – August 2017 $AAP
Fox Factory Holding Corp Valuation – Initial Coverage $FOXF
Monro Muffler Brake Inc Valuation – Initial Coverage $MNRO
Group 1 Automotive Inc Valuation – Initial Coverage $GPI
Dana Inc Valuation – Initial Coverage $DAN
Linamar Corp Valuation – Initial Coverage $TSE:LNR


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.