As of 2025-05-21, the Intrinsic Value of GP Strategies Corp (GPX) is 26.47 USD. This GPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.85 USD, the upside of GP Strategies Corp is 26.90%.
The range of the Intrinsic Value is 18.77 - 46.58 USD
Based on its market price of 20.85 USD and our intrinsic valuation, GP Strategies Corp (GPX) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.77 - 46.58 | 26.47 | 26.9% |
| DCF (Growth 10y) | 24.66 - 59.37 | 34.35 | 64.7% |
| DCF (EBITDA 5y) | 18.98 - 23.40 | 21.38 | 2.5% |
| DCF (EBITDA 10y) | 23.73 - 31.71 | 27.65 | 32.6% |
| Fair Value | 3.45 - 3.45 | 3.45 | -83.44% |
| P/E | 7.18 - 19.17 | 12.88 | -38.2% |
| EV/EBITDA | 10.01 - 14.96 | 12.12 | -41.9% |
| EPV | 7.64 - 10.96 | 9.30 | -55.4% |
| DDM - Stable | 5.87 - 19.48 | 12.68 | -39.2% |
| DDM - Multi | 14.56 - 38.70 | 21.30 | 2.2% |
| Market Cap (mil) | 365.92 |
| Beta | 1.63 |
| Outstanding shares (mil) | 17.55 |
| Enterprise Value (mil) | 359.45 |
| Market risk premium | 4.24% |
| Cost of Equity | 9.16% |
| Cost of Debt | 4.25% |
| WACC | 8.96% |