As of 2024-12-12, the Intrinsic Value of Genuine Parts Co (GPC) is
157.29 USD. This GPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.99 USD, the upside of Genuine Parts Co is
27.90%.
The range of the Intrinsic Value is 110.52 - 262.86 USD
157.29 USD
Intrinsic Value
GPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
110.52 - 262.86 |
157.29 |
27.9% |
| DCF (Growth 10y) |
128.52 - 281.49 |
175.91 |
43.0% |
| DCF (EBITDA 5y) |
103.90 - 143.73 |
124.58 |
1.3% |
| DCF (EBITDA 10y) |
123.94 - 174.93 |
148.90 |
21.1% |
| Fair Value |
195.61 - 195.61 |
195.61 |
59.04% |
| P/E |
106.91 - 129.78 |
117.17 |
-4.7% |
| EV/EBITDA |
82.40 - 150.45 |
105.30 |
-14.4% |
| EPV |
86.82 - 127.73 |
107.28 |
-12.8% |
| DDM - Stable |
61.18 - 169.57 |
115.38 |
-6.2% |
| DDM - Multi |
98.59 - 203.27 |
131.82 |
7.2% |
GPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,100.53 |
| Beta |
0.60 |
| Outstanding shares (mil) |
139.04 |
| Enterprise Value (mil) |
20,640.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
4.71% |
| WACC |
7.62% |