GPI
Group 1 Automotive Inc
Price:  
311.50 
USD
Volume:  
84,582.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPI Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Group 1 Automotive Inc (GPI) is 614.26 USD. This GPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 311.50 USD, the upside of Group 1 Automotive Inc is %.

The range of the Intrinsic Value is 464.00 - 848.36 USD

311.50 USD
Stock Price
614.26 USD
Intrinsic Value
Intrinsic Value Details

GPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 464.00 - 848.36 614.26 97.2%
DCF (Growth 10y) 607.89 - 1,044.35 779.22 150.1%
DCF (EBITDA 5y) 518.22 - 655.12 575.70 84.8%
DCF (EBITDA 10y) 669.80 - 880.07 760.82 144.2%
Fair Value 1,092.20 - 1,092.20 1,092.20 250.63%
P/E 456.98 - 840.10 668.56 114.6%
EV/EBITDA 340.28 - 499.17 405.45 30.2%
EPV 399.44 - 615.55 507.50 62.9%
DDM - Stable 270.17 - 507.32 388.75 24.8%
DDM - Multi 328.72 - 495.62 396.40 27.3%

GPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,214.60
Beta 1.08
Outstanding shares (mil) 13.53
Enterprise Value (mil) 8,375.19
Market risk premium 4.60%
Cost of Equity 10.03%
Cost of Debt 4.71%
WACC 7.07%