As of 2024-07-27, 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
%.
The range of the Intrinsic Value is 18.77 - 46.58 USD
26.47 USD
Intrinsic Value
GPX Intrinsic Value - Valuation Summary
|
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) |
21.68 - 31.35 |
24.34 |
16.7% |
| DCF (EBITDA 10y) |
26.10 - 39.82 |
30.45 |
46.1% |
| Fair Value |
3.45 - 3.45 |
3.45 |
-83.44% |
| P/E |
10.02 - 21.67 |
14.40 |
-30.9% |
| EV/EBITDA |
9.72 - 16.22 |
12.27 |
-41.2% |
| 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% |
GPX Intrinsic Value - Key Valuation Metrics
| 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% |