As of 2024-12-15, the Intrinsic Value of Gentex Corp (GNTX) is
42.47 USD. This Gentex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.59 USD, the upside of Gentex Corp is
38.80%.
The range of the Intrinsic Value is 30.73 - 72.53 USD
42.47 USD
Intrinsic Value
Gentex Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
30.73 - 72.53 |
42.47 |
38.8% |
DCF (Growth 10y) |
34.13 - 75.06 |
45.71 |
49.4% |
DCF (EBITDA 5y) |
24.89 - 33.12 |
28.54 |
-6.7% |
DCF (EBITDA 10y) |
28.66 - 37.99 |
32.76 |
7.1% |
Fair Value |
11.92 - 11.92 |
11.92 |
-61.05% |
P/E |
21.70 - 45.90 |
31.37 |
2.5% |
EV/EBITDA |
5.35 - 29.55 |
16.73 |
-45.3% |
EPV |
19.61 - 24.83 |
22.22 |
-27.4% |
DDM - Stable |
16.42 - 46.97 |
31.70 |
3.6% |
DDM - Multi |
15.66 - 34.56 |
21.53 |
-29.6% |
Gentex Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
6,957.08 |
Beta |
0.67 |
Outstanding shares (mil) |
227.43 |
Enterprise Value (mil) |
6,777.44 |
Market risk premium |
4.60% |
Cost of Equity |
10.36% |
Cost of Debt |
5.00% |
WACC |
7.31% |