The Discounted Cash Flow (DCF) valuation of Gestamp Automocion SA (GEST.MC) is 11.35 EUR. With the latest stock price at 3.02 EUR, the upside of Gestamp Automocion SA based on DCF is 275.3%.

Is GEST.MC a buy or a sell?

Based on the latest price of 3.02 EUR and our DCF valuation, Gestamp Automocion SA (GEST.MC) is a buy. Buying GEST.MC stocks now will result in a potential gain of 275.3%.

	Range	Selected
WACC / Discount Rate	5.8% - 7.8%	6.8%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	8.65 - 15.75	11.35
Upside	185.9% - 420.7%	275.3%

3.02 EUR

Stock Price

11.35 EUR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

GEST.MC DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	12,001	12,350	12,817	13,263	13,806	14,338
% Growth	2%	3%	4%	3%	4%	4%

Cost of goods sold	(7,932)	(8,163)	(8,472)	(8,766)	(9,126)	(9,477)
% of Revenue	66%	66%	66%	66%	66%	66%

Selling, G&A expenses	(2,868)	(2,951)	(3,063)	(3,169)	(3,299)	(3,426)
% of Revenue	24%	24%	24%	24%	24%	24%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(831)	(855)	(888)	(919)	(956)	(993)
% of Revenue	7%	7%	7%	7%	7%	7%

Tax expense	(85)	(86)	(90)	(93)	(97)	(100)
Tax rate	23%	23%	23%	23%	23%	23%

Net profit	285	294	305	316	329	341
% Margin	2%	2%	2%	2%	2%	2%