AutoZone Inc. logo

AutoZone Inc.

AZO | NYSE
Chart Builder DCF Calculator
$3,240.33
+$70.51 (+2.22%)
Nov 2, 2026, 12:10 PM ET · Market open
TTM
Period Ending
Q4 2026
Aug 29, 2026
Q3 2026
May 9, 2026
Q2 2026
Feb 14, 2026
Q1 2026
Nov 22, 2025
Q4 2025
Aug 30, 2025
Q3 2025
May 10, 2025
Q2 2025
Feb 15, 2025
Q1 2025
Nov 23, 2024
Q4 2024
Aug 31, 2024
Q3 2024
May 4, 2024
Q2 2024
Feb 10, 2024
Q1 2024
Nov 18, 2023
Q4 2023
Aug 26, 2023
Q3 2023
May 6, 2023
Q2 2023
Feb 11, 2023
Q1 2023
Nov 19, 2022
Q4 2022
Aug 27, 2022
Q3 2022
May 7, 2022
Q2 2022
Feb 12, 2022
Q1 2022
Nov 20, 2021
Q4 2021
Aug 28, 2021
Q3 2021
May 8, 2021
Q2 2021
Feb 13, 2021
Q1 2021
Nov 21, 2020
Net Income
1.64B 2.48B 2.45B 2.46B 2.5B 2.56B 2.61B 2.63B 2.66B 2.63B 2.62B 2.58B 2.53B 2.47B 2.42B 2.41B 2.43B 2.41B 2.41B 2.28B 2.17B 2.13B 1.87B 1.83B
Depreciation & Amortization
464.13M 661.54M 645.94M 628.22M 613.2M 591.13M 575.65M 562.7M 549.76M 532.91M 519.81M 508.55M 497.58M 479.95M 465.91M 451.89M 442.22M 431M 422.94M 417.72M 407.68M 403.4M 401.07M 397.27M
Stock-Based Compensation
97.64M 136.77M 135.62M 129.33M 124.72M 120.52M 116.85M 109.45M 106.25M 102.01M 96.67M 97M 93.09M 83.94M 82.25M 75.32M 70.61M 67.11M 62.67M 59.9M 56.11M 50.65M 46.91M 45.35M
Other Working Capital
520.01M 415.39M 425.87M 341.96M 44.05M 319.4M 260.64M 187.76M 249.1M 33.41M -74.89M -216.55M -259.06M -252.28M -98.94M -109.32M -36.45M -5.81M -31.63M -15.51M 25.65M 134.93M 161.63M 272.11M
Other Non-Cash Items
185.77M 269.53M 233.76M 175.03M 76.84M -3.08M -11.5M -25.8M -28.01M -58.65M -52.11M -28.83M 53.26M 83.52M 100.83M 91.54M 11.28M 11.36M 11.86M 12.35M 12.86M 13.48M 12.88M 11.69M
Deferred Income Tax
-157.73M 16.98M 22.05M 78.5M 115.39M -322.73M -304.13M -260.11M -254.39M -13.27M -15.01M -38.64M -25.71M 101.39M 139.91M 181.31M 185.59M 40.3M 8.32M -26.63M -34.43M 32.84M 38.15M 59.43M
Change in Working Capital
-111.39M -490.6M -443.06M -225.51M -311.06M 285.5M 151.62M -34.48M -31.91M -186.19M -113.3M -143.18M -205.86M -121.63M 12.08M 13.04M 71.83M 316.21M 703.72M 866.53M 906.01M 1.02B 737.57M 617.7M
Operating Cash Flow
2.12B 3.07B 3.04B 3.25B 3.12B 3.23B 3.14B 2.99B 3B 3B 3.06B 2.98B 2.94B 3.1B 3.22B 3.23B 3.21B 3.27B 3.62B 3.61B 3.52B 3.65B 3.11B 2.96B
Capital Expenditures
-997.49M -1.44B -1.44B -1.4B -1.33B -1.23B -1.12B -1.08B -1.07B -1.09B -1.03B -917.69M -796.66M -733.48M -723.48M -684.52M -672.39M -615.46M -589.32M -608.63M -621.77M -559.5M -507.77M -471.73M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a 366.22M 366.22M 366.22M 366.22M n/a n/a 105.87M 208.14M 454.26M 589.32M 608.63M 621.77M 559.5M 507.77M 471.73M
Purchase of Investments
-45.13M -116.78M -140.32M -150.72M -176.32M -160.05M -278.33M -264.32M -266.25M -276.67M -195.41M -195.72M -164.92M -118.77M -70.36M -95.01M -87.58M -116.87M -100.29M -66.43M -105.39M -110.08M -128.18M -146.68M
Sales Maturities Of Investments
17.67M 26.17M 42.07M 57M 63.33M 74.43M 58.32M 51.52M 40.85M 42.06M 67.53M 55.41M 58.36M 53.51M 43.42M 55.07M 53.88M 61.04M 48.73M 47.89M 95.39M 49.82M 74M 89.68M
Other Investing Acitivies
10.77M 32.38M 32.15M 26.73M 39.82M 30.52M 35.7M 15.36M 11.59M -352.94M -360.27M -341.02M -339.17M 32.39M 43.62M -52.43M -150.16M -386.81M -533.12M -564.02M -591.78M -548.36M -497.19M -460.35M
Investing Cash Flow
-1.01B -1.5B -1.5B -1.46B -1.4B -1.29B -1.31B -1.28B -1.29B -1.31B -1.15B -1.03B -876.18M -766.36M -706.79M -671.03M -648.1M -603.83M -584.69M -582.56M -601.78M -608.62M -551.37M -517.34M
Debt Repayment
155.3M 76.34M -253.84M -495.87M -327.55M -232.3M 333.42M 344.14M 1.29B 1.58B 1.51B 2.19B 1.48B 1.21B 1.14B 984.21M 786.22M 719.43M 256.22M -309.75M -309.85M -203.23M 25.39M 188.69M
Common Stock Repurchased
-1.32B -1.77B -1.45B -1.47B -1.58B -1.84B -2.3B -2.19B -3.14B -3.44B -3.61B -4.29B -3.7B -3.7B -3.7B -4.36B -4.36B -4.26B -4.26B -3.6B -3.38B -2.48B -1.74B -1.16B
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-31.24M -39.69M -15.49M -18.44M -13.38M -4.12M 5.41M 9.59M -4.2M -16.92M -22.12M -27.08M -18.17M -13.54M -11.81M -8.08M -10.66M 62.47M 62.47M 62.47M 94.5M -6.52M -20.3M -20.3M
Financial Cash Flow
-1.13B -1.6B -1.56B -1.81B -1.75B -1.94B -1.82B -1.67B -1.68B -1.69B -1.91B -1.94B -2.06B -2.33B -2.46B -3.25B -3.47B -3.38B -3.82B -3.73B -3.5B -2.58B -1.68B -931.27M
Net Cash Flow
-18.07M -14.9M -15.41M -16.38M -26.37M -6.73M -3.19M 21.04M 21.12M 442K 2.81M 13.19M 12.67M 11.87M 61.86M -691.34M -906.96M -712.6M -786.74M -702.88M -579.48M 466.53M 873.19M 1.51B
Free Cash Flow
1.12B 1.63B 1.6B 1.85B 1.79B 2B 2.01B 1.9B 1.93B 1.91B 2.03B 2.06B 2.14B 2.37B 2.5B 2.54B 2.54B 2.66B 3.03B 3B 2.9B 3.09B 2.6B 2.48B
Adj. Free Cash Flow
1.02B 1.5B 1.46B 1.72B 1.67B 1.88B 1.9B 1.79B 1.83B 1.81B 1.93B 1.96B 2.05B 2.28B 2.41B 2.47B 2.47B 2.59B 2.97B 2.94B 2.84B 3.04B 2.55B 2.44B
Maintenance CapEx
-447.12M -870.04M -953.59M -1.03B -1.1B -779.41M -713.74M -642.27M -576.96M -684.8M -586.05M -411.35M -274.4M -176.7M -175.98M -175.98M -175.98M -157.41M -91.33M -91.33M -91.33M n/a -83.33M -147.63M
Growth CapEx
-550.37M -569.08M -485.91M -363.25M -224.7M -453M -407.89M -442.04M -495.73M -407.32M -442.18M -506.33M -522.26M -556.78M -547.5M -508.54M -496.41M -458.05M -497.98M -517.3M -530.43M -559.5M -424.44M -324.11M
Owner Earnings
1.67B 2.2B 2.09B 2.22B 2.01B 2.46B 2.42B 2.34B 2.43B 2.32B 2.47B 2.57B 2.67B 2.92B 3.04B 3.05B 3.04B 3.11B 3.53B 3.52B 3.43B 3.65B 3.02B 2.81B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.