Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Bull: ORLY continues aggressive commercial market share capture, sustaining low double-digit earnings growth.
The valuation requires a 14.2% implied growth rate, leaving an 8.6% disconnect against fundamental forecasts.
O'Reilly Automotive is a premier, highly profitable auto parts retailer with a defensive demand profile and significant pricing power. The aging US vehicle fleet and ORLY's unmatched professional DIFM (Do-It-For-Me) supply chain network provide a wide economic moat. However, shares are currently priced for perfection. The valuation demands an aggressive 14.2% implied growth rate, sharply disconnected from fundamental 5.7% forecasts. A heavy strategic capital expenditure cycle is suppressing near-term free cash flow, exposing the equity to severe multiple compression risk.
O'Reilly Automotive is a premier, highly profitable auto parts retailer with a defensive demand profile and significant pricing power. The aging US vehicle fleet and ORLY's unmatched professional DIFM (Do-It-For-Me) supply chain network provide a wide economic moat. However, shares are currently priced for perfection. The valuation demands an aggressive 14.2% implied growth rate, sharply disconnected from fundamental 5.7% forecasts. A heavy strategic capital expenditure cycle is suppressing near-term free cash flow, exposing the equity to severe multiple compression risk.
Unmatched professional DIFM supply chain network
Pricing power through scale and availability
The valuation requires a 14.2% implied growth rate, leaving an 8.6% disconnect against fundamental forecasts.
Sell. Valuation severely disconnected from fundamental cash generation.
O'Reilly Automotive, Inc., together with its subsidiaries, operates as a retailer and supplier of automotive aftermarket parts, tools, supplies, equipment, and accessories in the United States, Puerto Rico, Mexico, and Canada. The company offers new and remanufactured automotive hard parts and maintenance items, such as alternators, batteries, brake system components, belts, chassis parts, driveline parts, engine parts, fuel pumps, hoses, starters, temperature control, water pumps, antifreeze, appearance products, engine additives, filters, fluids, lighting products, and oil and wiper blades; and accessories, including floor mats, seat covers, and truck accessories. It also provides auto body paint and related materials, automotive tools, and professional service provider service equipment. In addition, the company offers enhanced services and programs consisting of used oil, oil filter, and battery recycling; battery, wiper, and bulb replacement; battery diagnostic testing; electrical and module testing; check engine light code extraction; loaner tool program; referrals to trusted local repair shops; drum and rotor resurfacing; custom hydraulic hoses; and professional paint shop mixing and related materials. It offers its products to do-it-yourself and professional service providers for domestic and imported automobiles, vans, and trucks. It offers its products under the BesTest, BrakeBest, Cartek, Import Direct, MasterPro, MicroGard, Murray, Omnispark, O'Reilly Auto Parts, Precision, PowerTorque, SuperStart, Syntec, and Ultima brand names. O'Reilly Automotive, Inc. was founded in 1957 and is headquartered in Springfield, Missouri.
A prolonged period of wage inflation combined with a faster-than-expected structural shift toward lower-maintenance electric vehicles structurally depresses revenue growth and compresses operating margins, collapsing the historically elevated multiple.
Unmatched professional DIFM supply chain network
Pricing power through scale and availability
Defensive demand profile linked to aging US vehicle fleet
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($54.65). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $2.7B after capex $533.5M, with at 49.2% of . No cliff is projected unless capex/ or materially resets.
If margins hold, upside is capped by multiple. If margins slip, downside is severe.
If margins hold, upside is capped by multiple. If margins slip, downside is severe.
If margins hold, upside is capped by multiple. If margins slip, downside is severe.
If margins hold, upside is capped by multiple. If margins slip, downside is severe.
Currently in a heavy strategic buildout phase, elevating capex significantly above maintenance levels and suppressing near-term free cash flow.
Aging vehicle fleet drives resilient aftermarket demand.
EV penetration structurally shrinks parts complexity and frequency of replacement.
Currently in a heavy strategic buildout phase, elevating capex significantly above maintenance levels and suppressing near-term free cash flow.
Zero weight. Wait for a wider margin of safety.
Exit existing long positions at current spot pricing, realizing gains before impending multiple mean-reversion.
The valuation requires a 14.2% implied growth rate, leaving an 8.6% disconnect against fundamental forecasts.
Exceptional business quality does not justify paying a perpetual 25x multiple ahead of a capital-intensive buildout.
Sell. Shares are priced for perfection, exposing investors to severe downside risk from multiple compression.
Downside case: The valuation requires a 14.2% implied growth rate, leaving an 8.6% disconnect against fundamental forecasts.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Growth decelerates as EV adoption shrinks the aftermarket. The multiple aggressively contracts to historical sector averages near 15x, and heavy capex severely drags on cash flow.
The market abruptly reprices the equity from its current ~25x forward multiple down to historical sector averages near 15x as growth normalizes.
EV adoption accelerates beyond base assumptions, structurally reducing the size of the addressable aftermarket parts pool and suppressing long-term terminal growth.
Persistent wage inflation and elevated strategic capital expenditures fail to deliver anticipated commercial share gains, breaking the long-term margin profile.
The five developments that would weaken our investment case.
Gross margin compression would indicate loss of supplier rebate power and unfavorable product mix shifts, reducing retail pricing leverage across automotive replacement categories.
Current:51.6% for the period ended 2025-12-31
Alert ifContracts by more than 50 basis points year-over-year in any fiscal year
Sustained capital expenditure requirements without commensurate operational cash flow expansion reduce free cash conversion, limiting the capacity to maintain debt-funded share repurchases.
Current:1.088 as of 2026-05-20
Alert ifDrops below 0.95x over any trailing twelve-month period
Slowing revenue expansion indicates commercial account saturation and softening do-it-for-me parts demand, compromising market share gains against regional automotive parts distributors.
Current:6.4% for the period ended 2025-12-31
Alert ifDecelerates below 3.0% over two consecutive quarters
Weakening store productivity and lower inventory turnover reduce capital efficiency across the branch network, impairing the high returns on capital that justify premium valuation multiples.
Current:35.5% as of 2026-05-20
Alert ifDeclines below 28.0% over a four-quarter period
Store wage inflation and rising distribution expenses outpacing gross profits create structural operating deleverage, squeezing operating earnings and undermining long-term margin expansion goals.
Current:19.5% for the period ended 2025-12-31
Alert ifCompresses below 18.0% over two consecutive quarters
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
ORLY continues aggressive commercial market share capture, sustaining low double-digit earnings growth. The market maintains its premium 25x multiple, ignoring medium-term capex drags.
Revenue growth fades to a mature 5.7% trajectory. Operating margins hold firm, but the forward multiple structurally compresses toward a normalized 20x terminal exit.
Warning level: Contracts by more than 50 basis points year-over-year in any fiscal year. Gross margin compression would indicate loss of supplier rebate power and unfavorable product mix shifts, reducing retail pricing leverage across automotive replacement categories.
Warning level: Drops below 0.95x over any trailing twelve-month period. Sustained capital expenditure requirements without commensurate operational cash flow expansion reduce free cash conversion, limiting the capacity to maintain debt-funded share repurchases.
Warning level: Decelerates below 3.0% over two consecutive quarters. Slowing revenue expansion indicates commercial account saturation and softening do-it-for-me parts demand, compromising market share gains against regional automotive parts distributors.
Warning level: Declines below 28.0% over a four-quarter period. Weakening store productivity and lower inventory turnover reduce capital efficiency across the branch network, impairing the high returns on capital that justify premium valuation multiples.
Warning level: Compresses below 18.0% over two consecutive quarters. Store wage inflation and rising distribution expenses outpacing gross profits create structural operating deleverage, squeezing operating earnings and undermining long-term margin expansion goals.
| $13.33B |
| $14.41B |
| $15.81B |
| $16.71B |
| $17.78B |
| +7.5% |
| Gross profit | $7.02B | $7.38B | $8.10B | $8.55B | $9.17B | +6.9% |
| Operating income | $2.93B | $2.96B | $3.21B | $3.27B | $3.48B | +4.4% |
| Net income | $2.16B | $2.17B | $2.35B | $2.39B | $2.54B | +4.1% |
| EPS (diluted) | $2.07 | $2.23 | $2.56 | $2.71 | $2.97 | +9.4% |
| EBITDA | $3.25B | $3.31B | $3.62B | $3.73B | $3.99B | +5.2% |
| R&D | — | — | — | — | — | — |
| SG&A | $4.10B | $4.43B | $4.92B | $5.30B | $5.71B | +8.6% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 17,781,992,000 |
|---|---|
| Cost of revenue | 8,607,851,000 |
| Gross profit | 9,174,141,000 |
| Operating expenses | 5,713,529,000 |
| Operating income | 3,460,612,000 |
| Non-operating items and tax | -922,403,000 |
| Net income | 2,538,209,000 |
| Total assets | 16,538,253,000 |
|---|---|
| Cash | 193,793,000 |
| Current assets | 6,744,277,000 |
| Total liabilities | 17,301,605,000 |
| Current liabilities | 8,775,821,000 |
| Shareholder deficit | 763,352,000 |
Point-in-time financial data used in the 2026-05-20 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | 13.3B | 3.3B | 2.2B | 3.2B | 2.8B | 442.9M | 328.2M | 24.7M | 2.5B | — | -300M | — | — | — | — | 362.1M | 5.9B | 21.9% | — | 6.0% | — |
| 2022-12-31 | 14.4B | 3.3B | 2.2B | 3.1B | 2.6B | 563.3M | 357.9M | 26.5M | 3.3B | — | 547.3M | — | — | — | — | 108.6M | 6.5B | 20.5% | — | 8.1% | — |
| 2023-12-31 | 15.8B | 3.6B | 2.3B | 3B | 2B | 1B | 409.1M | 27.5M | 3.2B | — | 1.2B | — | — | — | — | 279.1M | 7.8B | 20.2% | — | 7.8% | — |
| 2024-12-31 | 16.7B | 3.7B | 2.4B | 3B | 2B | 1B | 461.9M | 28.9M | 2.1B | — | -48.7M | — | — | — | — | 130.2M | 7.9B | 19.5% | — | 8.6% | — |
| 2025-12-31 | 17.8B | 4B | 2.5B | 2.8B | 1.6B | 1.2B | 511.2M | 35.1M | 2.1B | — | 488.8M | — | — | — | — | 193.8M | 8.5B | 19.5% | — | 6.9% | — |
ORLY trades at 25.4x forward earnings against a peer median of 10.4x; EV/EBITDA of 20.7x against a peer median of 7.6x; 6 peers.
| Initiate long positions only upon structural multiple compression below $55, assuming the fundamental moat remains intact. |
This edition does not contain enough finite inputs to reproduce the lens calculation.
This edition does not contain enough finite inputs to reproduce the lens calculation.
| Genuine Parts Company |
| 11.0x |
| 0.5x |
| 9.3x |
| 1.3% |
| 5.8% |
| BWA | BorgWarner Inc. | 10.4x | 0.9x | 7.4x | 7.3% | 9.9% |
| APTV | Aptiv PLC | 7.8x | 0.5x | 5.7x | 4.1% | 9.9% |
| LKQ | LKQ Corporation | 7.4x | 0.5x | 7.6x | 8.1% | 7.2% |
