GPI
Group 1 Automotive Inc
Price:  
423.18 
USD
Volume:  
112,973.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPI Intrinsic Value

48.60 %
Upside

What is the intrinsic value of GPI?

As of 2025-08-07, the Intrinsic Value of Group 1 Automotive Inc (GPI) is 628.78 USD. This GPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 423.18 USD, the upside of Group 1 Automotive Inc is 48.60%.

The range of the Intrinsic Value is 442.54 - 933.38 USD

Is GPI undervalued or overvalued?

Based on its market price of 423.18 USD and our intrinsic valuation, Group 1 Automotive Inc (GPI) is undervalued by 48.60%.

423.18 USD
Stock Price
628.78 USD
Intrinsic Value
Intrinsic Value Details

GPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 442.54 - 933.38 628.78 48.6%
DCF (Growth 10y) 556.74 - 1,081.30 756.61 78.8%
DCF (EBITDA 5y) 379.55 - 586.55 525.30 24.1%
DCF (EBITDA 10y) 523.12 - 793.59 691.31 63.4%
Fair Value 930.01 - 930.01 930.01 119.77%
P/E 407.61 - 568.42 457.04 8.0%
EV/EBITDA 91.96 - 405.40 327.07 -22.7%
EPV 404.60 - 679.94 542.27 28.1%
DDM - Stable 246.51 - 504.46 375.48 -11.3%
DDM - Multi 318.87 - 524.54 398.03 -5.9%

GPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,471.72
Beta 0.71
Outstanding shares (mil) 12.93
Enterprise Value (mil) 10,579.82
Market risk premium 4.60%
Cost of Equity 9.10%
Cost of Debt 5.01%
WACC 6.56%