As of 2024-07-27, the Intrinsic Value of Genuine Parts Co (GPC) is
179.25 USD. This GPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.97 USD, the upside of Genuine Parts Co is
%.
The range of the Intrinsic Value is 129.33 - 290.38 USD
179.25 USD
Intrinsic Value
GPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.33 - 290.38 |
179.25 |
26.3% |
| DCF (Growth 10y) |
154.47 - 323.13 |
207.17 |
45.9% |
| DCF (EBITDA 5y) |
109.37 - 151.61 |
124.59 |
-12.2% |
| DCF (EBITDA 10y) |
135.83 - 188.39 |
155.74 |
9.7% |
| Fair Value |
226.39 - 226.39 |
226.39 |
59.47% |
| P/E |
132.11 - 162.50 |
142.80 |
0.6% |
| EV/EBITDA |
85.72 - 165.14 |
110.54 |
-22.1% |
| EPV |
100.09 - 138.16 |
119.13 |
-16.1% |
| DDM - Stable |
78.29 - 215.66 |
146.98 |
3.5% |
| DDM - Multi |
109.54 - 225.95 |
146.65 |
3.3% |
GPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,776.42 |
| Beta |
0.50 |
| Outstanding shares (mil) |
139.30 |
| Enterprise Value (mil) |
22,601.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.79% |
| WACC |
7.21% |