As of 2024-12-11, the Intrinsic Value of GATX Corp (GATX) is
164.86 USD. This GATX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 163.23 USD, the upside of GATX Corp is
1.00%.
The range of the Intrinsic Value is 12.03 - 1,082.01 USD
164.86 USD
Intrinsic Value
GATX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.03 - 1,082.01 |
164.86 |
1.0% |
| DCF (Growth 10y) |
35.68 - 1,118.77 |
191.54 |
17.3% |
| DCF (EBITDA 5y) |
175.84 - 353.56 |
268.79 |
64.7% |
| DCF (EBITDA 10y) |
185.59 - 420.37 |
299.79 |
83.7% |
| Fair Value |
63.80 - 63.80 |
63.80 |
-60.91% |
| P/E |
61.88 - 106.24 |
80.83 |
-50.5% |
| EV/EBITDA |
(8.27) - 85.29 |
52.09 |
-68.1% |
| EPV |
(300.00) - (346.77) |
(323.39) |
-298.1% |
| DDM - Stable |
58.68 - 188.10 |
123.39 |
-24.4% |
| DDM - Multi |
65.13 - 159.60 |
92.20 |
-43.5% |
GATX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,794.67 |
| Beta |
0.89 |
| Outstanding shares (mil) |
35.50 |
| Enterprise Value (mil) |
13,595.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.44% |
| Cost of Debt |
5.74% |
| WACC |
6.43% |