As of 2025-05-23, the Intrinsic Value of Group 1 Automotive Inc (GPI) is 663.44 USD. This GPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 426.56 USD, the upside of Group 1 Automotive Inc is 55.50%.
The range of the Intrinsic Value is 474.08 - 974.04 USD
Based on its market price of 426.56 USD and our intrinsic valuation, Group 1 Automotive Inc (GPI) is undervalued by 55.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 474.08 - 974.04 | 663.44 | 55.5% |
| DCF (Growth 10y) | 539.10 - 1,033.46 | 727.32 | 70.5% |
| DCF (EBITDA 5y) | 415.59 - 645.50 | 562.80 | 31.9% |
| DCF (EBITDA 10y) | 535.21 - 821.01 | 700.66 | 64.3% |
| Fair Value | 925.17 - 925.17 | 925.17 | 116.89% |
| P/E | 385.61 - 518.84 | 421.87 | -1.1% |
| EV/EBITDA | 216.17 - 416.21 | 374.42 | -12.2% |
| EPV | 414.27 - 691.65 | 552.96 | 29.6% |
| DDM - Stable | 247.79 - 510.12 | 378.96 | -11.2% |
| DDM - Multi | 320.41 - 533.55 | 402.11 | -5.7% |
| Market Cap (mil) | 5,515.42 |
| Beta | 0.66 |
| Outstanding shares (mil) | 12.93 |
| Enterprise Value (mil) | 10,408.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.99% |
| Cost of Debt | 5.01% |
| WACC | 6.61% |