44723709

(USD in nńJGons excepl per share dala) Automotive Aftermarket

Stock Performance

Stock Price__Changefrom_

TEV    Current    Prior Month PriorYear

Suppliers BorgWarner Inc.

Cooper Tire & Rubber Company Dor ma n Products, Inc.

The Goodyear Tire & Rubber Company Modine Manufa ciur i ng Company Motorcar Parts of America, Inc. Standard Motor Products. Inc. Tenneco Inc.

Visteon Corporation

Distributors and Retailers Advance Auto Parts, Inc.

AutoZone. Inc.

Genuine Parts Company LKQ Corporation 0’Reilly Automotive, Inc. CarParts.com. Inc.

Uni-Selectlnc.

Dealerships and Service Providers Asbury Automotive Group, Inc. AutoNation, Inc.

Boyd Group Services Inc.

CarMax, Inc.

Copart, Inc.

Group 1 Automotive, Inc.

KAR Auction Services, Inc.

Lithia Motors. Inc.

Monro, Inc.

Penske Automotive Group, Inc.

Sonic Automotive, Inc.

$9.407	$39.83	(4.2%)	6.0%
1.814	33.20	(5.0%)	35.3%
2.576	86.49	3.2%	5.7%
9,205	9.09	(9.1%)	(31.7%)
799	6.33	(8.4%)	(42.4%)
517	16.85	(11.3%)	3.1%
1,171	47.00	(0.9%)	(3.5%)
6.482	7.89	(16.5%)	(38.5%)
2,359	74.21	(5.7%)	(3.0%)
Median		(5.7%)	(3.0%)
$13.192	$154.46	(4.1%)	0.4%
36,491	1,221.54	1.1%	5.1%
17.634	102.11	8.4%	4.1%
13,815	31.39	0.2%	(17%)
39,997	465.68	(0.8%)	19.3%
485	10.81	(22.1%)	535.9%
740	4.58	(21.8%)	(48.2%)
Median		(0.8%)	4.1%
$3.304	$102.50	(5.9%)	1.5%
9,466	54.53	(6.7%)	8.1%
3,756	148.88	(6.2%)	9.3%
31,796	103.54	(2.0%)	21.1%
24,751	101.50	0.3%	22.9%
4.293	92.83	(4.0%)	7.6%
4,556	15.33	(17.0%)	(40.7%)
8,415	235.93	(11.3%)	80.3%
2.215	42.93	(16.0%)	(42.6%)
11,544	48.80	0.8%	6.1%
3,903	40.38	(8.2%)	38.3%
Median		(6.2%)	8.1%

TEV/ LTM EBJTDAas of_

High__% of High__Sep-19__Mar-20__Current

52-Week

TEV/ EBITDA 2020 2021

$46.60	85.5%	5.6x	3.2x	7.0x	8.4x	6.4x
37.21	89.2%	4.2x	2.2x	5.5x	6.3x	4.4x
88.98	97.2%	13.2x	11.6x	16.4x	17.8x	15.6x
17.20	52.8%	5.2x	3.9x	10.2x	18.2x	6.3x
12.03	52.6%	5.2x	4.0x	6.0x	5.2x	73x
24.60	68.5%	ll.lx	7.8x	12.5x	14.0x	73x
55.85	84.2%	8.2x	7.1x	10.5x	10.5x	8.8x
16.29	48.4%	4.7x	4.0x	7.8x	8.5x	5.4x
105.99	70.0%	9.6x	5.6x	13.lx	15.7x	8.7x
	70.0%	5.6x	4.0x	10.2x	10.5x	73x
$171.43	90.1%	7.9x	5.3x	8.2x	12.3x	11.7x
1,274.41	95.9%	13.3x	9.2x	12.6x	13.7x	13.3x
108.58	94.0%	10.7x	8.1x	10.7x	13.5x	12.4x
36.63	85.7%	9.3x	5.8x	8.4x	11.6x	10.2x
487.95	95.4%	14.lx	10.9x	14.4x	15.5x	15.7x
16.44	65.8%	NM	NM	NM	NM	NM
10.13	45.3%	6.9x	5.2x	8.1x	9.9x	63x
	90.1%	10.0x	7.0x	9.5x	12.9x	12.lx
$123.45	83.0%	10.lx	6.9x	8.6x	9.2x	7.8x
59.58	91.5%	10.8x	7.7x	9.3x	9.3x	8.5x
175.44	84.9%	15.3x	11.7x	17.9x	17.8x	12.6x
109.31	94.7%	16.2x	13.0x	NM	17.2x	NM
110.00	92.3%	NM	17.3x	NM	NM	NM
110.11	84.3%	9.3x	7.5x	8.5x	9.8x	9.3x
26.63	57.6%	6.9x	9.0x	9.8x	10.9x	8.7x
278.14	84.8%	11.2x	7.4x	11.9x	14.lx	12.lx
81.56	52.6%	13.3x	9.4x	11.7x	10.5x	13.9x
53.81	90.7%	10.2x	8.6x	ll.lx	16.4x	13.7x
46.50	86.8%	9.8x	6.3x	9.1x	11.6x	9.7x
	84.9%	10.5x	8.6x	9.8x	11.2x	9.7x