Advance Auto Parts Inc
Advance Auto Parts, Inc. is a leading automotive aftermarket parts provider that serves both professional installers and do-it-yourself customers. As of April 19, 2025, Advance operated 4,285 stores primarily within the United States, with additional locations in Canada, Puerto Rico and the U.S. Virgin Islands. The Company also served 881 independently owned Carquest branded stores across these locations in addition to Mexico and various Caribbean islands.
Carries 1.7x more debt than cash on its balance sheet.
Current Price
$51.83
-4.72%GoodMoat Value
$4.18
91.9% overvaluedAdvance Auto Parts Inc (AAP) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
AAP DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Advance Auto Parts Inc (AAP). Estimate the intrinsic value of AAP stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $0.73. Free cash flow: $-277.00M. WACC: 10.00%. Shares outstanding: 60.0M. GoodMoat fair value: $4.18.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateAdvance Auto Parts Inc's true worth.