As of 2025-01-16, the Intrinsic Value of Group 1 Automotive Inc (GPI) is
553.30 USD. This GPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 446.99 USD, the upside of Group 1 Automotive Inc is
23.80%.
The range of the Intrinsic Value is 395.55 - 800.18 USD
553.30 USD
Intrinsic Value
GPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
395.55 - 800.18 |
553.30 |
23.8% |
| DCF (Growth 10y) |
554.74 - 1,016.44 |
735.49 |
64.5% |
| DCF (EBITDA 5y) |
461.54 - 762.77 |
650.46 |
45.5% |
| DCF (EBITDA 10y) |
578.02 - 926.26 |
777.63 |
74.0% |
| Fair Value |
961.15 - 961.15 |
961.15 |
115.03% |
| P/E |
446.06 - 780.12 |
599.96 |
34.2% |
| EV/EBITDA |
203.63 - 473.57 |
378.65 |
-15.3% |
| EPV |
318.22 - 539.20 |
428.71 |
-4.1% |
| DDM - Stable |
247.24 - 474.62 |
360.93 |
-19.3% |
| DDM - Multi |
395.46 - 603.62 |
478.81 |
7.1% |
GPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,953.91 |
| Beta |
0.85 |
| Outstanding shares (mil) |
13.32 |
| Enterprise Value (mil) |
11,055.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
4.67% |
| WACC |
7.22% |