GPX
GP Strategies Corp
Price:  
20.85 
USD
Volume:  
140,820.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPX Intrinsic Value

%
Upside

As of 2024-03-05, 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

20.85 USD
Stock Price
26.47 USD
Intrinsic Value
Intrinsic Value Details

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) 16.64 - 25.80 21.38 2.5%
DCF (EBITDA 10y) 21.68 - 34.16 27.65 32.6%
Fair Value 3.45 - 3.45 3.45 -83.44%
P/E 6.64 - 19.58 12.73 -39.0%
EV/EBITDA 7.55 - 14.09 10.40 -50.1%
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%