GPC
Genuine Parts Co
Price:  
121.20 
USD
Volume:  
1,017,524.00
United States | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPC Intrinsic Value

131.60 %
Upside

What is the intrinsic value of GPC?

As of 2025-05-14, the Intrinsic Value of Genuine Parts Co (GPC) is 280.64 USD. This GPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.20 USD, the upside of Genuine Parts Co is 131.60%.

The range of the Intrinsic Value is 191.25 - 512.72 USD

Is GPC undervalued or overvalued?

Based on its market price of 121.20 USD and our intrinsic valuation, Genuine Parts Co (GPC) is undervalued by 131.60%.

121.20 USD
Stock Price
280.64 USD
Intrinsic Value
Intrinsic Value Details

GPC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 191.25 - 512.72 280.64 131.6%
DCF (Growth 10y) 250.46 - 623.64 354.92 192.8%
DCF (EBITDA 5y) 149.71 - 206.56 183.44 51.3%
DCF (EBITDA 10y) 206.66 - 286.74 250.56 106.7%
Fair Value 153.03 - 153.03 153.03 26.26%
P/E 104.59 - 144.71 124.25 2.5%
EV/EBITDA 65.67 - 121.36 93.72 -22.7%
EPV 113.09 - 162.36 137.72 13.6%
DDM - Stable 59.64 - 187.90 123.77 2.1%
DDM - Multi 164.26 - 382.70 227.72 87.9%

GPC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,821.35
Beta 0.50
Outstanding shares (mil) 138.79
Enterprise Value (mil) 20,990.70
Market risk premium 4.60%
Cost of Equity 7.06%
Cost of Debt 4.83%
WACC 6.34%