Skip to content
StockMarketAgent
Direct answer
ORLY trades against a final fair-value range of $36.27-$74.49, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $36.3, high $74.5, with mid-point at $53.8.
Stock analysis

ORLY fair value $36–$74

By StockMarketAgent.AI team· supervised by
Analysé: 2026-05-20Prochaine mise à jour: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Cyclical
View archive
Cours
$91.92
▼ -38.09 (-41.44%)
Juste valeur
$54
$36–$74
Notation
Vendre
confidence 82/100
Potentiel de hausse
-41.4%
upside to fair value
Marge de sécurité
$45.76
MoS level · 15%
Capitalisation boursière
$76.2B
P/E fwd 25.4
Repli en anglaisFR
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.

§1 Résumé

  • Composite fair value $54 with high case $74.
  • Implied downside of 41.4% to fair value.
  • Moat 9/10 · confidence 82/100 · Cyclical.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$54
Margin of safety
-70.8%
Confidence
82/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$91.92Price
Low $36.27
Mid $53.83
High $74.49

ORLY trades against a final fair-value range of $36.27-$74.49, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Unmatched professional DIFM supply chain
    Unmatched professional DIFM supply chain network
  • Pricing power through scale and
    Pricing power through scale and availability
  • Bull thesis
    The valuation requires a 14.2% implied growth rate, leaving an 8.6% disconnect against fundamental forecasts.

§2 Cas baissier

A prolonged period of wage inflation combined with a faster-than-expected structural shift toward lower-maintenance electric vehicles structurally depresses revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. and compresses operating margins, collapsing the historically elevated multiple.

Comment cette thèse peut échouer

Severe Multiple Compression

· High

The market abruptly reprices the equity from its current ~25x forward multiple down to historical sector averages near 15x as growth normalizes.

FV impact
-40% to spot price
Trigger
12-24 months

EV Transition Acceleration

· Medium

EV adoption accelerates beyond base assumptions, structurally reducing the size of the addressable aftermarket parts pool and suppressing long-term terminal growth.

FV impact
Limits terminal growth to <2%
Trigger
5-10 years

Margin Degradation

· Medium

Persistent wage inflation and elevated strategic capital expenditures fail to deliver anticipated commercial share gains, breaking the long-term margin profile.

FV impact
Reduces fair value below $40
Trigger
24-36 months
Signaux d'alerte précoce à surveiller
MétriqueActuelSeuil de déclenchement
Year-over-year contraction in gross margin beyond 50 basis points.MonitorDeterioration versus the report thesis
Capex to revenue remains above 5% for 24 consecutive months.MonitorDeterioration versus the report thesis
Deceleration in DIFM commercial segment growth.MonitorDeterioration versus the report thesis
Comparable store sales miss internal estimate cross-checks for two consecutive quarters.MonitorDeterioration versus the report thesis
SGA expenses grow structurally faster than gross profit.MonitorDeterioration versus the report thesis

§3 Historique financier

Compte de résultat — six derniers exercices
PosteT−0T−1T−2T−3T−4TCAC
Période2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Chiffre d'affaires$13.33B$14.41B$15.81B$16.71B$17.78B+7.5%
Marge brute$7.02B$7.38B$8.10B$8.55B$9.17B+6.9%
Résultat d'exploitation$2.92B$2.95B$3.19B$3.25B$3.46B+4.4%
Résultat net$2.16B$2.17B$2.35B$2.39B$2.54B+4.1%
BPA (dilué)$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%

Scores de qualité

OCF / Résultat net
1.09×
>1 indique une qualité élevée des résultats
Seuil de qualité comptable
Fail
Seuil ajusté au secteur
ROIC
35.5%
Rendement du capital investi
§3

Numbers analysis

Flux de trésorerie

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Allocation du capital

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Abonnés individuels — à partir de §411 sections supplémentaires

Lire l'analyse complète — 11 sections supplémentaires.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Rapport complet pour chaque action couverte
24 mois d'archives de notations
Briefings de liste de suivi + alertes de changement de notation
Export PDF + DOCX dans n'importe quelle langue
Démarrer l'essai gratuit
Annulable à tout moment.
CASH FLOW FAQ

ORLY cash flow questions

  1. Free cash flow for ORLY (ORLY) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.

FAQ

ORLY — frequently asked questions

  1. Based on our latest analysis, ORLY looks meaningfully overvalued. The current price is $91.9 versus a composite fair-value midpoint of $53.8 (range $36.3–$74.5), which implies roughly 41.4% downside to the midpoint.

Related coverage

Names readers of ORLY also follow

Same archetype: cyclical