{ "run": { "id": "cmnr14t5x05n4p65886vqq3xd", "region": "US", "assetId": "cmnr14t3x05mwp658p6vxvxle", "ticker": "ORLY", "snapshotId": "cmnr14t4v05n2p6584x58x0ox", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:21:34.626Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr14t4v05n2p6584x58x0ox", "assetId": "cmnr14t3x05mwp658p6vxvxle", "asOf": "2026-04-08T20:00:00.000Z", "snapshot": { "asOf": "2026-04-08T20:00:00.000Z", "quote": { "asOf": "2026-04-08T20:00:00.000Z", "open": null, "price": 93.06, "dayLow": 91.36, "volume": 4292681, "dayHigh": 93.08, "currency": "USD", "prevClose": 91.36, "week52Low": 86.77, "week52High": 108.72 }, "fundamentals": { "pe": 30.6073825503356, "beta": 0.449020209374222, "epsTTM": 2.98, "fcfTTM": 1598494000, "growth": { "epsYoy": -0.927157174285016, "revenueYoy": 0.0642495944723634 }, "sector": "Retail-Auto & Home Supply Stores", "margins": { "net": 0.1427404196335259, "gross": 0.5159231316716373, "operating": 0.1946132919191506 }, "website": "https://oreillyauto.com", "industry": null, "pegRatio": -0.330120754055953, "ebitdaTTM": 4352027000, "forwardPe": 28.4143302180685, "marketCap": 63300585790, "totalCash": 193793000, "totalDebt": 7956904000, "debtEquity": -10.4236368018948, "quickRatio": 0.06649930530716157, "revenueTTM": 17781992000, "companyName": "O REILLY AUTOMOTIVE INC", "priceToBook": 10.0049522005475, "currentRatio": 0.7685066730508747, "dividendYield": null, "returnOnAssets": 0.1534750375387292, "returnOnEquity": -3.32508331673985, "analystOpinions": null, "businessSummary": "O'Reilly Automotive, Inc., doing business as O'Reilly Auto Parts, is an American automotive part retailer that provides automotive parts, tools, supplies, equipment, and accessories to professional service providers and do-it-yourself customers. Founded in 1957 by the O'Reilly family, O'Reilly Auto Parts operates more than 6,400 stores in 48 states, Puerto Rico, Mexico, and Canada.", "enterpriseValue": 85425872120, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 93269, "sharesOutstanding": 838487034, "enterpriseToEbitda": 19.62898486613249, "analystTargetMedian": null, "enterpriseToRevenue": 4.804066502785514, "operatingCashflowTTM": 2761993000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:21:34.591Z" }, "results": [ { "id": "cmnr14t5z05n6p6580ntbsij1", "runId": "cmnr14t5x05n4p65886vqq3xd", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ORLY\",\"currency\":\"USD\",\"current_price\":93.06,\"target_price_6m\":99.5,\"target_price_12m\":104.0,\"recommendation\":\"BUY\",\"confidence\":0.66,\"thesis_bullets\":[\"Defensive auto parts retailer benefits from aging US vehicle fleet\",\"Dual-channel DIY/professional model provides revenue resilience and cross-selling\",\"Aggressive buyback program supports EPS growth despite negative book equity\",\"International expansion into Mexico and Canada adds long-term growth runway\",\"Valuation near 52-week lows offers attractive entry for quality compounder\"],\"key_drivers\":[{\"driver\":\"Same-store sales growth driven by aging vehicle fleet\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Share repurchase program reducing float and boosting EPS\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Professional segment growth outpacing DIY\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"New store openings including international markets\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Gross margin stability above 51%\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Elevated debt load ($7.96B) with negative equity limits flexibility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Reported EPS YoY decline of ~93% signals potential earnings disruption\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Macro slowdown risk could reduce discretionary maintenance spending\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Low quick ratio (0.07) indicates tight short-term liquidity\",\"impact\":\"LOW\",\"direction\":\"NEG\"}],\"risks\":[\"Severe recession could defer non-critical vehicle repairs and parts purchases\",\"EV adoption long-term could reduce aftermarket parts demand\",\"High leverage and negative equity increase financial risk in downturns\",\"Input cost inflation could compress operating margins below 19%\",\"Competitive pressure from AutoZone and Advance Auto Parts on pricing\"],\"assumptions\":{\"revenue_cagr_3y\":0.06,\"ebit_margin_target\":0.195,\"wacc\":0.085,\"terminal_multiple\":20.0},\"scenarios\":{\"bear\":{\"target_price\":82.0,\"prob\":0.2,\"notes\":\"Recession-driven comp sales decline, margin compression, and multiple contraction to ~25x.\"},\"base\":{\"target_price\":104.0,\"prob\":0.55,\"notes\":\"Mid-single-digit revenue growth, stable margins, buybacks support low-teens EPS growth.\"},\"bull\":{\"target_price\":118.0,\"prob\":0.25,\"notes\":\"Strong comps from deferred maintenance, professional share gains, and multiple re-rating above 32x.\"}},\"method_notes\":\"Blended EV/EBITDA (19-20x forward) and P/E approach (28-31x forward EPS). Base assumes ~$3.60 forward EPS with buyback tailwind, applied to ~29x multiple. Current price near 52-wk low offers ~12% upside to base. EPS YoY decline of -93% flagged as anomalous; may reflect split-related adjustments or one-time items rather than fundamental deterioration. Sell-side consensus noted but not used as input. Disclaimer: not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "ai-equity-research-v1", "risks": [ "Severe recession could defer non-critical vehicle repairs and parts purchases", "EV adoption long-term could reduce aftermarket parts demand", "High leverage and negative equity increase financial risk in downturns", "Input cost inflation could compress operating margins below 19%", "Competitive pressure from AutoZone and Advance Auto Parts on pricing" ], "ticker": "ORLY", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Mid-single-digit revenue growth, stable margins, buybacks support low-teens EPS growth.", "target_price": 104 }, "bear": { "prob": 0.2, "notes": "Recession-driven comp sales decline, margin compression, and multiple contraction to ~25x.", "target_price": 82 }, "bull": { "prob": 0.25, "notes": "Strong comps from deferred maintenance, professional share gains, and multiple re-rating above 32x.", "target_price": 118 } }, "confidence": 0.66, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.06, "terminal_multiple": 20, "ebit_margin_target": 0.195 }, "key_drivers": [ { "driver": "Same-store sales growth driven by aging vehicle fleet", "impact": "HIGH", "direction": "POS" }, { "driver": "Share repurchase program reducing float and boosting EPS", "impact": "HIGH", "direction": "POS" }, { "driver": "Professional segment growth outpacing DIY", "impact": "MED", "direction": "POS" }, { "driver": "New store openings including international markets", "impact": "MED", "direction": "POS" }, { "driver": "Gross margin stability above 51%", "impact": "MED", "direction": "POS" }, { "driver": "Elevated debt load ($7.96B) with negative equity limits flexibility", "impact": "MED", "direction": "NEG" }, { "driver": "Reported EPS YoY decline of ~93% signals potential earnings disruption", "impact": "HIGH", "direction": "NEG" }, { "driver": "Macro slowdown risk could reduce discretionary maintenance spending", "impact": "MED", "direction": "NEG" }, { "driver": "Low quick ratio (0.07) indicates tight short-term liquidity", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Blended EV/EBITDA (19-20x forward) and P/E approach (28-31x forward EPS). Base assumes ~$3.60 forward EPS with buyback tailwind, applied to ~29x multiple. Current price near 52-wk low offers ~12% upside to base. EPS YoY decline of -93% flagged as anomalous; may reflect split-related adjustments or one-time items rather than fundamental deterioration. Sell-side consensus noted but not used as input. Disclaimer: not investment advice.", "current_price": 93.06, "recommendation": "BUY", "thesis_bullets": [ "Defensive auto parts retailer benefits from aging US vehicle fleet", "Dual-channel DIY/professional model provides revenue resilience and cross-selling", "Aggressive buyback program supports EPS growth despite negative book equity", "International expansion into Mexico and Canada adds long-term growth runway", "Valuation near 52-week lows offers attractive entry for quality compounder" ], "target_price_6m": 99.5, "target_price_12m": 104 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 33251, "createdAt": "2026-04-09T05:21:34.626Z", "usage": { "inputTokens": 3614, "outputTokens": 1549, "costUsd": 0.056795 } }, { "id": "cmnr14t5z05n9p658k7xv8t4x", "runId": "cmnr14t5x05n4p65886vqq3xd", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Discounted Cash Flow\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"ORLY\",\n \"currency\": \"USD\",\n \"current_price\": 93.06,\n \"target_price_6m\": 92.0,\n \"target_price_12m\": 94.0,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Steady revenue growth in auto aftermarket sector.\",\n \"High margins offset by negative EPS trends.\",\n \"Strong cash flow supports debt management.\",\n \"Valuation near fair value with moderate upside.\",\n \"Mixed evidence on future growth prospects.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Auto aftermarket demand\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Cost inflation\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Competitive pricing pressure\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Store expansion initiatives\", \"impact\": \"LOW\", \"direction\": \"POS\" },\n { \"driver\": \"Online sales growth\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"High debt levels\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n { \"driver\": \"Economic cycle sensitivity\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n { \"driver\": \"Supply chain efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" }\n ],\n \"risks\": [\n \"Economic downturn reducing auto parts sales\",\n \"Increased competition from online retailers\",\n \"Rising interest rates affecting debt costs\",\n \"Operational inefficiencies\",\n \"Regulatory changes impacting retail\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.05,\n \"ebit_margin_target\": 0.195,\n \"wacc\": 0.09,\n \"terminal_multiple\": 16.0\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 80.0, \"prob\": 0.3, \"notes\": \"Slower growth and margin compression.\" },\n \"base\": { \"target_price\": 94.0, \"prob\": 0.5, \"notes\": \"Moderate growth and stable margins.\" },\n \"bull\": { \"target_price\": 105.0, \"prob\": 0.2, \"notes\": \"Accelerated growth and margin expansion.\" }\n },\n \"method_notes\": \"DCF with 5% revenue growth, 9% WACC, 16x terminal EV/EBITDA. HOLD due to limited upside vs current price. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "Discounted Cash Flow", "risks": [ "Economic downturn reducing auto parts sales", "Increased competition from online retailers", "Rising interest rates affecting debt costs", "Operational inefficiencies", "Regulatory changes impacting retail" ], "ticker": "ORLY", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Moderate growth and stable margins.", "target_price": 94 }, "bear": { "prob": 0.3, "notes": "Slower growth and margin compression.", "target_price": 80 }, "bull": { "prob": 0.2, "notes": "Accelerated growth and margin expansion.", "target_price": 105 } }, "confidence": 0.6, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.05, "terminal_multiple": 16, "ebit_margin_target": 0.195 }, "key_drivers": [ { "driver": "Auto aftermarket demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Competitive pricing pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Store expansion initiatives", "impact": "LOW", "direction": "POS" }, { "driver": "Online sales growth", "impact": "MED", "direction": "POS" }, { "driver": "High debt levels", "impact": "HIGH", "direction": "NEG" }, { "driver": "Economic cycle sensitivity", "impact": "HIGH", "direction": "NEG" }, { "driver": "Supply chain efficiency", "impact": "MED", "direction": "POS" } ], "method_notes": "DCF with 5% revenue growth, 9% WACC, 16x terminal EV/EBITDA. HOLD due to limited upside vs current price. Not investment advice.", "current_price": 93.06, "recommendation": "HOLD", "thesis_bullets": [ "Steady revenue growth in auto aftermarket sector.", "High margins offset by negative EPS trends.", "Strong cash flow supports debt management.", "Valuation near fair value with moderate upside.", "Mixed evidence on future growth prospects." ], "target_price_6m": 92, "target_price_12m": 94 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 380, "createdAt": "2026-04-09T05:21:34.626Z", "usage": { "inputTokens": 2119, "outputTokens": 4484, "costUsd": 0.002477 } }, { "id": "cmnr14t5z05n7p658hcw0dxm2", "runId": "cmnr14t5x05n4p65886vqq3xd", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Discounted Cash Flow & Multiples Analysis\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"ORLY\",\n \"currency\": \"USD\",\n \"current_price\": 93.06,\n \"target_price_6m\": 95.50,\n \"target_price_12m\": 98.50,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.70,\n \"thesis_bullets\": [\n \"Dominant dual-market position provides resilient cash flow across economic cycles.\",\n \"Aging US vehicle fleet drives structural demand for maintenance and repair parts.\",\n \"Best-in-class supply chain and distribution network create a significant competitive moat.\",\n \"Aggressive share repurchase program supports EPS growth despite recent margin pressures.\",\n \"Current valuation at 31x TTM PE reflects a significant premium, limiting upside.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Average vehicle age\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Professional installer demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"DIY consumer discretionary spending\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Inventory turnover efficiency\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Total miles driven\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Wage inflation in retail operations\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"New store opening cadence\",\n \"impact\": \"LOW\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Rapid EV adoption reducing long-term demand for ICE-specific maintenance components.\",\n \"Intensifying price competition from digital-first retailers and Amazon.\",\n \"Macroeconomic slowdown reducing non-essential automotive repairs and DIY spending.\",\n \"Supply chain disruptions affecting availability of high-turnover SKUs.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.065,\n \"ebit_margin_target\": 0.20,\n \"wacc\": 0.085,\n \"terminal_multiple\": 22.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 82.00,\n \"prob\": 0.20,\n \"notes\": \"Slower DIY demand and margin compression from persistent wage inflation.\"\n },\n \"base\": {\n \"target_price\": 98.50,\n \"prob\": 0.60,\n \"notes\": \"Steady growth in professional segment offsets soft DIY performance.\"\n },\n \"bull\": {\n \"target_price\": 112.00,\n \"prob\": 0.20,\n \"notes\": \"Accelerated market share gains and successful international expansion.\"\n }\n },\n \"method_notes\": \"Valuation derived from 5-year DCF and 28x forward P/E exit multiple. HOLD reflects 5.8% expected return; current 31x TTM P/E leaves little room for error given flat YOY EPS growth. Note: Snapshot market cap and share count imply a price discrepancy; used snapshot price as authoritative. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "Discounted Cash Flow & Multiples Analysis", "risks": [ "Rapid EV adoption reducing long-term demand for ICE-specific maintenance components.", "Intensifying price competition from digital-first retailers and Amazon.", "Macroeconomic slowdown reducing non-essential automotive repairs and DIY spending.", "Supply chain disruptions affecting availability of high-turnover SKUs." ], "ticker": "ORLY", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady growth in professional segment offsets soft DIY performance.", "target_price": 98.5 }, "bear": { "prob": 0.2, "notes": "Slower DIY demand and margin compression from persistent wage inflation.", "target_price": 82 }, "bull": { "prob": 0.2, "notes": "Accelerated market share gains and successful international expansion.", "target_price": 112 } }, "confidence": 0.7, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.065, "terminal_multiple": 22, "ebit_margin_target": 0.2 }, "key_drivers": [ { "driver": "Average vehicle age", "impact": "HIGH", "direction": "POS" }, { "driver": "Professional installer demand", "impact": "HIGH", "direction": "POS" }, { "driver": "DIY consumer discretionary spending", "impact": "MED", "direction": "NEG" }, { "driver": "Inventory turnover efficiency", "impact": "MED", "direction": "POS" }, { "driver": "Total miles driven", "impact": "MED", "direction": "POS" }, { "driver": "Wage inflation in retail operations", "impact": "MED", "direction": "NEG" }, { "driver": "New store opening cadence", "impact": "LOW", "direction": "POS" } ], "method_notes": "Valuation derived from 5-year DCF and 28x forward P/E exit multiple. HOLD reflects 5.8% expected return; current 31x TTM P/E leaves little room for error given flat YOY EPS growth. Note: Snapshot market cap and share count imply a price discrepancy; used snapshot price as authoritative. Not investment advice.", "current_price": 93.06, "recommendation": "HOLD", "thesis_bullets": [ "Dominant dual-market position provides resilient cash flow across economic cycles.", "Aging US vehicle fleet drives structural demand for maintenance and repair parts.", "Best-in-class supply chain and distribution network create a significant competitive moat.", "Aggressive share repurchase program supports EPS growth despite recent margin pressures.", "Current valuation at 31x TTM PE reflects a significant premium, limiting upside." ], "target_price_6m": 95.5, "target_price_12m": 98.5 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-flash-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 18273, "createdAt": "2026-04-09T05:21:34.626Z", "usage": { "inputTokens": 2469, "outputTokens": 869, "costUsd": 0.015366 } }, { "id": "cmnr14t5z05n5p65836ljo2qd", "runId": "cmnr14t5x05n4p65886vqq3xd", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"gpt-5-equity-analyst\",\"as_of\":\"2026-04-08T20:00:00.000Z\",\"ticker\":\"ORLY\",\"currency\":\"USD\",\"current_price\":93.06,\"target_price_6m\":95.5,\"target_price_12m\":98,\"recommendation\":\"HOLD\",\"confidence\":0.66,\"thesis_bullets\":[\"Resilient aftermarket demand benefits from an aging U.S. vehicle fleet.\",\"Professional segment scale supports share gains and pricing discipline.\",\"High margins and cash flow continue to fund aggressive buybacks.\",\"Valuation already reflects much of ORLY's quality and defensiveness.\",\"Leverage and softer DIY spending limit near-term multiple expansion.\"],\"key_drivers\":[{\"driver\":\"Aging vehicle fleet\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Pro customer share gains\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Store expansion in North America\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Gross margin discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Share repurchases\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Consumer pressure on DIY demand\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Elevated valuation multiple\",\"impact\":\"HIGH\",\"direction\":\"NEG\"}],\"risks\":[\"Repair demand weakens if miles driven or employment soften.\",\"Wage, freight, or parts inflation pressures margins.\",\"Debt-funded buybacks reduce flexibility if rates stay elevated.\",\"Execution risk in new markets and distribution expansion.\"],\"assumptions\":{\"revenue_cagr_3y\":0.065,\"ebit_margin_target\":0.198,\"wacc\":0.078,\"terminal_multiple\":24},\"scenarios\":{\"bear\":{\"target_price\":84,\"prob\":0.25,\"notes\":\"Traffic softens and valuation derates as margins slip modestly.\"},\"base\":{\"target_price\":98,\"prob\":0.5,\"notes\":\"Steady comp growth and buybacks offset limited multiple expansion.\"},\"bull\":{\"target_price\":112,\"prob\":0.25,\"notes\":\"Pro share gains and margin resilience support renewed premium valuation.\"}},\"method_notes\":\"12M target uses a blend of DCF and normalized forward earnings/EV-EBIT multiples on snapshot fundamentals; no sell-side targets used. Snapshot fields kept authoritative despite noisy EPS YoY. HOLD fits ~5% 12M upside, below buy threshold; not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "gpt-5-equity-analyst", "risks": [ "Repair demand weakens if miles driven or employment soften.", "Wage, freight, or parts inflation pressures margins.", "Debt-funded buybacks reduce flexibility if rates stay elevated.", "Execution risk in new markets and distribution expansion." ], "ticker": "ORLY", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady comp growth and buybacks offset limited multiple expansion.", "target_price": 98 }, "bear": { "prob": 0.25, "notes": "Traffic softens and valuation derates as margins slip modestly.", "target_price": 84 }, "bull": { "prob": 0.25, "notes": "Pro share gains and margin resilience support renewed premium valuation.", "target_price": 112 } }, "confidence": 0.66, "assumptions": { "wacc": 0.078, "revenue_cagr_3y": 0.065, "terminal_multiple": 24, "ebit_margin_target": 0.198 }, "key_drivers": [ { "driver": "Aging vehicle fleet", "impact": "HIGH", "direction": "POS" }, { "driver": "Pro customer share gains", "impact": "HIGH", "direction": "POS" }, { "driver": "Store expansion in North America", "impact": "MED", "direction": "POS" }, { "driver": "Gross margin discipline", "impact": "MED", "direction": "POS" }, { "driver": "Share repurchases", "impact": "MED", "direction": "POS" }, { "driver": "Consumer pressure on DIY demand", "impact": "MED", "direction": "NEG" }, { "driver": "Elevated valuation multiple", "impact": "HIGH", "direction": "NEG" } ], "method_notes": "12M target uses a blend of DCF and normalized forward earnings/EV-EBIT multiples on snapshot fundamentals; no sell-side targets used. Snapshot fields kept authoritative despite noisy EPS YoY. HOLD fits ~5% 12M upside, below buy threshold; not investment advice.", "current_price": 93.06, "recommendation": "HOLD", "thesis_bullets": [ "Resilient aftermarket demand benefits from an aging U.S. vehicle fleet.", "Professional segment scale supports share gains and pricing discipline.", "High margins and cash flow continue to fund aggressive buybacks.", "Valuation already reflects much of ORLY's quality and defensiveness.", "Leverage and softer DIY spending limit near-term multiple expansion." ], "target_price_6m": 95.5, "target_price_12m": 98 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_0a441dfdf329f7c50069d75c4408188194925a6239c8844d9a", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 25514, "createdAt": "2026-04-09T05:21:34.626Z", "usage": { "inputTokens": 2388, "outputTokens": 1466, "costUsd": 0.024703 } }, { "id": "cmnr14t5z05n8p658jeh0zgzz", "runId": "cmnr14t5x05n4p65886vqq3xd", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Fundamental DCF Model\",\n \"as_of\": \"2026-04-08T20:00:00.000Z\",\n \"ticker\": \"ORLY\",\n \"currency\": \"USD\",\n \"current_price\": 93.06,\n \"target_price_6m\": 94,\n \"target_price_12m\": 98,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Leading aftermarket auto parts provider with extensive network.\",\n \"Benefits from aging vehicles needing more maintenance.\",\n \"Strong cash flow supports ongoing share buybacks.\",\n \"Premium 30x P/E valuation limits near-term upside.\",\n \"Headwinds from e-commerce competition and macro cycles.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Same-store sales trends\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Vehicle age and repair demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Share repurchase program\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"New store expansion\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"E-commerce competitive pressure\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Macro impact on DIY spending\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Parts pricing and supplier costs\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Debt burden with negative equity\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Recession curbs consumer auto spending\",\n \"Intensified online retail competition\",\n \"Rising interest costs on high debt\",\n \"Supply chain inflation pressures\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 5.5,\n \"ebit_margin_target\": 19.5,\n \"wacc\": 8.0,\n \"terminal_multiple\": 19.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 78,\n \"prob\": 0.35,\n \"notes\": \"Prolonged slowdown hits aftermarket demand.\"\n },\n \"base\": {\n \"target_price\": 98,\n \"prob\": 0.45,\n \"notes\": \"Steady execution and buybacks continue.\"\n },\n \"bull\": {\n \"target_price\": 122,\n \"prob\": 0.2,\n \"notes\": \"Market share gains and margin expansion.\"\n }\n },\n \"method_notes\": \"3y DCF using revenue CAGR, EBIT margin, 8% WACC and 19x terminal multiple. Near fair value with mixed growth/valuation signals leads to HOLD. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:00.000Z", "model": "Fundamental DCF Model", "risks": [ "Recession curbs consumer auto spending", "Intensified online retail competition", "Rising interest costs on high debt", "Supply chain inflation pressures" ], "ticker": "ORLY", "currency": "USD", "scenarios": { "base": { "prob": 0.45, "notes": "Steady execution and buybacks continue.", "target_price": 98 }, "bear": { "prob": 0.35, "notes": "Prolonged slowdown hits aftermarket demand.", "target_price": 78 }, "bull": { "prob": 0.2, "notes": "Market share gains and margin expansion.", "target_price": 122 } }, "confidence": 0.62, "assumptions": { "wacc": 8, "revenue_cagr_3y": 5.5, "terminal_multiple": 19, "ebit_margin_target": 19.5 }, "key_drivers": [ { "driver": "Same-store sales trends", "impact": "HIGH", "direction": "POS" }, { "driver": "Vehicle age and repair demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Share repurchase program", "impact": "HIGH", "direction": "POS" }, { "driver": "New store expansion", "impact": "MED", "direction": "POS" }, { "driver": "E-commerce competitive pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Macro impact on DIY spending", "impact": "HIGH", "direction": "NEG" }, { "driver": "Parts pricing and supplier costs", "impact": "MED", "direction": "POS" }, { "driver": "Debt burden with negative equity", "impact": "MED", "direction": "NEG" } ], "method_notes": "3y DCF using revenue CAGR, EBIT margin, 8% WACC and 19x terminal multiple. Near fair value with mixed growth/valuation signals leads to HOLD. Not investment advice.", "current_price": 93.06, "recommendation": "HOLD", "thesis_bullets": [ "Leading aftermarket auto parts provider with extensive network.", "Benefits from aging vehicles needing more maintenance.", "Strong cash flow supports ongoing share buybacks.", "Premium 30x P/E valuation limits near-term upside.", "Headwinds from e-commerce competition and macro cycles." ], "target_price_6m": 94, "target_price_12m": 98 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "e0d23b70-6456-9cbd-9ff4-f6f8b95072d4", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 19226, "createdAt": "2026-04-09T05:21:34.626Z", "usage": { "inputTokens": 2727, "outputTokens": 3948, "costUsd": 0.067401 } } ] } }