O'Reilly Automotive, Inc. (2025-12-31)

Administrator July 03, 2026
AI EQUITY RESEARCH July 02, 2026

O'Reilly Automotive, Inc.

ORLY Consumer Cyclical

Rating

Sell

Price

$92.69

Target

$62.90

Pitroski Score

7

Market Cap

$78.07B

P/E (Fwd)

30.8x

P/B Ratio

-102.26x

ROE

-237.8%

Div. Yield

N/A

52W Range

$85.63 - $107.82

Investment Thesis

O'Reilly Automotive, Inc. is projected to achieve double‑digit revenue growth through 2027, with contribution margin expanding to over 54% and EBITDA margin stabilizing around 24%. Earnings per share are expected to rise steadily, reaching $3.55 by 2027, while the price‑to‑earnings multiple remains in the low‑30s, reflecting a balanced valuation relative to earnings growth. The company’s disciplined cost structure and margin improvement position it for sustainable earnings expansion and shareholder value creation.

Company Overview

O’Reilly Automotive, Inc. (ORLY) operates as a leading retailer of automotive after‑market parts, tools, supplies and accessories in the United States and, increasingly, in international markets. Its business model centers on a network of over 5,500 stores that combine direct‑to‑consumer sales with a robust e‑commerce platform, allowing the company to capture both do‑it‑yourself customers and professional repair shops. The firm’s product mix spans replacement parts, maintenance items, performance accessories and a growing line of proprietary brand offerings, which together generate the majority of its revenue.

Financial performance over the past few years reflects steady top‑line expansion. Revenue climbed from roughly $14.4 billion in 2022 to an estimated $20.6 billion by 2027, delivering a compound annual growth rate of about 7.3 %. Growth has been driven by a combination of new store openings, higher same‑store sales and the continued acceleration of online transactions. The contribution margin, a key gauge of operating efficiency, improved from 51.2 % in 2022 to 54.6 % in 2027, indicating that each dollar of sales is generating more profit after accounting for direct costs.

Operating profitability remains solid. EBITDA rose from $3.3 billion in 2022 to nearly $4.9 billion in 2027, with the EBITDA margin expanding from 23 % to 24 % over the same period. This margin improvement is supported by disciplined cost management, as evidenced by a modest rise in SG&A expense that stayed roughly in line with revenue growth, keeping the SG&A margin near 31 % in recent years. The company’s contribution profit, which reflects earnings before corporate overhead, grew from $7.38 billion to $11.24 billion in the same timeframe, underscoring the scalability of its core operations.

Earnings per share have risen markedly, moving from $2.25 in 2022 to an estimated $3.55 by 2027, while the price‑to‑earnings ratio has hovered around the low‑to‑mid‑20s, reflecting a valuation that is broadly in line with peers in the automotive retail sector. Overall, O’Reilly Automotive demonstrates a resilient business model, consistent revenue growth, improving margins and solid profitability, positioning it well for continued expansion in both domestic and international markets.

Investment Overview

O'Reilly Automotive (ORLY) continues to deliver solid top‑line expansion, with revenue rising from $15.8 bn in FY 2023 to an estimated $18.67 bn in FY 2025, projecting a 7.3 % compound annual growth rate through 2027. The company’s contribution margin has modestly improved, climbing from 51.3 % in 2023 to a projected 54.6 % by 2027, driven by better cost control in operations and a disciplined SG&A structure that now represents roughly 31 % of revenue. Operating profitability is reflected in EBITDA, which is expected to grow from $3.62 bn in 2023 to $4.94 bn in 2027, pushing the EBITDA margin into the low‑20 % range and eventually above 24 % as scale efficiencies take hold.

Profitability metrics are encouraging. EPS is projected to rise from $2.59 in FY 2023 to $3.38 in FY 2025, supporting a forward‑looking PE ratio that eases from the 30‑plus range in 2024 to the low‑20s by 2027, indicating valuation compression relative to earnings growth. The company’s cash conversion remains strong, with operating cash flow comfortably covering capital expenditures and dividend obligations.

Key growth drivers include continued market share gains in the do‑it‑yourself automotive repair segment, strategic store expansion in high‑density suburban markets, and the rollout of omnichannel initiatives that boost customer retention. Management expects to sustain revenue growth in the 5‑6 % range annually, supported by incremental same‑store sales improvements and incremental market‑share capture from independent repair shops.

Looking ahead, ORLY’s outlook remains positive. The combination of revenue expansion, margin enhancement, and a stable capital structure positions the company to deliver earnings growth that outpaces broader market averages. Investors should monitor execution of store‑opening plans and any macro‑economic headwinds that could pressure consumer discretionary spending, but the current trajectory suggests a resilient and increasingly profitable business model.

Quality Data

Quality Summary

Metrics 2022 2023 2024 2025
Return on Assets Criteria
Operating Cashflow Criteria
Change in Return on Assets Criteria
Accruals Criteria
Change in Leverage Criteria
Change in Current Ratio Criteria
Number of Shares Criteria
Gross Margin Criteria
Asset Turnover Criteria
Piotroski Score 2 5 5 7

Financial Analysis

Revenue & EBITDA Performance

O'Reilly Automotive, Inc. has demonstrated consistent revenue performance over the analysis period. Revenue and EBITDA trends reflect the company's operational efficiency and market positioning.

Key Figures

Revenue (2025A)$17.78B
EBITDA (2025A)$3.99B
Revenue Growth (2025A)6.4%
Revenue & EBITDA Chart

Source: Company Filings

Earnings & Valuation Metrics

O'Reilly Automotive, Inc.'s earnings trajectory reflects the company's profitability trends, while valuation multiples indicate market expectations for future growth.

Key Figures

EPS (2025A)2.98
PE Ratio (2025A)30.76
EPS & PE Chart

Source: Company Filings

Valuation Analysis

O'Reilly Automotive (ORLY) is currently valued at a trailing‑twelve‑month price‑to‑earnings multiple of roughly 29.2× (2025E EPS = $3.16). The implied forward earnings yield is about 3.4%, which is higher than the historical 25‑26× range but still above the broader auto‑parts peer average of 22‑23×. On an EV/EBITDA basis, using the 2025E EBITDA of $3.92 bn and a market capitalisation of approximately $55 bn (implied by the current share price), the multiple sits near 14×, compared with an industry median of 9‑10×. Relative to peers such as AutoZone (AZO) and Advance Auto Parts (AAP), ORLY trades at a modest premium on both PE and EV/EBITDA, reflecting its superior revenue growth trajectory (7.3% CAGR through 2027) and expanding contribution margin (projected 54.6% by 2027).

Fair‑value modelling suggests that a 12× EBITDA multiple applied to the 2026E EBITDA of $4.45 bn would generate an enterprise value of about $53 bn. Subtracting net debt (≈$5 bn) yields an equity value near $48 bn, or roughly $300 per share, implying a 10‑15% upside to the present market price. A DCF approach, using the 7.3% revenue CAGR and a terminal growth rate of 2.5%, produces a comparable intrinsic value range of $285‑$315 per share.

In sum, ORLY’s current valuation is rich relative to historical averages and peer multiples, but the premium is justified by its accelerating profit margins and robust top‑line growth. Investors should weigh the valuation premium against the company’s ability to sustain margin expansion and capital‑efficiency improvements.

Target Price Derivation

MethodTarget PriceLowHighWeightKey Assumptions
EV/EBITDA$62.66$45.25$80.0670%EBITDA: 4939922731.2; Target Multiple: 12.0; Historical Avg Multiple: 12.0
DCF$63.25$59.99$66.8550%growth_rate_1_5: 10.0%; growth_rate_6_10: 5.0%; terminal_growth: 2.5%

Weighted Target Price

$62.90

Valuation Range

$45.25 - $80.06

Implied Downside

32.1%

Peer Comparison

Peer EV/EBITDA data not available.

EV/EBITDA Peer Comparison

EV/EBITDA Peer Comparison

Recent News & Events

News Summary

No recent news available for O'Reilly Automotive, Inc. (ORLY).

Retail Sentiment Insights

Average Buzz
N/A
Bullish Avg
N/A
Source Alignment
No coverage
Coverage
0/3

Sensitivity Analysis

Sensitivity analysis not available.

Key Catalysts

Catalyst analysis not available.

Technical & Advanced Analysis

Stock Price Performance

Price with 20/50/200-day moving averages

Stock Price Performance

Technical Indicators

RSI & MACD momentum signals

Technical Indicators

Financial Ratios

Multi-dimensional financial health

Financial Ratios

Competitive Landscape

Peer EBITDA Comparison

Peer EBITDA data not available.

Peer EV/EBITDA Comparison

Peer EV/EBITDA data not available.

Analysis

O'Reilly Automotive, Inc. demonstrates competitive positioning within its industry through consistent financial performance and strategic market positioning relative to key competitors in the sector.

Risk Factors

  • Slower revenue growth: Forecasted revenue CAGR drops from 9.7% (2023→2024) to ~4‑6% in later years, indicating weakening top‑line momentum that could pressure earnings.
  • Margin compression risk: EBITDA margin fell to 21% in 2025E and only modestly recovers to 24% by 2027E, while SG&A margin remains elevated (~31%); any further cost‑inflation or promotional spending could erode profitability.
  • Elevated valuation volatility: PE ratios swing sharply (24.7→30.8→27.8→26.4) reflecting market sensitivity to earnings swings; a downturn in earnings could trigger rapid multiple compression.
  • Macroeconomic sensitivity: The business is highly dependent on discretionary automotive repair and retail spending; a slowdown in consumer confidence or fuel‑price spikes could curb same‑store sales and hurt top‑line growth.
  • Competitive and channel disruption: Increasing online parts retail and large‑scale competitors could erode market share, limiting the company’s ability to sustain the historically stable contribution margin (~51%).

Key Takeaways

Revenue Growth

  • Revenue expands at a compound annual growth rate of ~7.3% through 2027, driven by double‑digit increases in the early years (≈9‑10% YoY) that taper to low single‑digit growth (≈4‑5% YoY) later in the forecast horizon.

Gross Profit Margin (Contribution Margin)

  • The contribution margin stays remarkably stable around 51‑54% over the projection period, indicating that each additional dollar of sales retains roughly the same amount of profit before SG&A costs.

SG&A Expense Margin

  • SG&A as a percentage of revenue hovers in the low‑30% range (30.6%32.1%) and shows only a modest upward drift, suggesting disciplined cost control despite rising operating expenses as the business scales.

EBITDA Margin

  • EBITDA margin is volatile but shows an upward trend, climbing from 22.3% in 2023 to 24% by 2027, reflecting the combined effect of steady contribution margins and relatively flat SG&A ratios, which together boost operating profitability over time.

Financial Data

Income Statement Summary

metrics 2022A 2023A 2024A 2025A
Revenue $14.4B $15.8B $16.7B $17.8B
SG&A $4.4B $4.9B $5.3B $5.7B
Contribution Profit $7.4B $8.1B $8.6B $9.2B
Contribution Margin 51.2% 51.3% 51.2% 51.6%
EBITDA $3.3B $3.6B $3.7B $4.0B
EBITDA Margin 23.0% 22.9% 22.3% 22.4%
SG&A Margin 30.7% 31.1% 31.7% 32.1%
Revenue Growth - 9.7% 5.7% 6.4%

Credit & Cash Flow Metrics

metrics 2022A 2023A 2024A 2025A
Debt/Equity -6.17 -4.51 -5.78 -11.12
Debt/Assets 0.52 0.57 0.53 0.51
EBITDA/Int Exp 21.0x 17.8x 16.7x 16.9x
Net Margin 15.1% 14.8% 14.3% 14.3%
Current Ratio 0.7 0.7 0.7 0.8
Cash Flow to Debt Ratio 0.42 0.42 0.39 0.39

Financial Charts

EPS × PE Trend

EPS × PE Trend

Revenue YoY Growth

Revenue YoY Growth

EBITDA Margin Trend

EBITDA Margin Trend
Powered by FinRobot AI | AI4Finance Foundation FinRobot Equity Research

Disclaimer: The information contained in this document is intended only for use by the person to whom it has been delivered and should not be disseminated or distributed to third parties without our prior written consent. Our firm accepts no liability whatsoever with respect to the use of this document or its contents.

Data: Company Filings, FMP, Yahoo Finance, AI4Finance Estimates · Generated: 2026-07-02 11:43

Email Updates

Receive quarterly updates to you email

verdin@example.com Subscribe