As of 2024-07-27, the Intrinsic Value of Garmin Ltd (GRMN) is
144.67 USD. This Garmin valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.94 USD, the upside of Garmin Ltd is
%.
The range of the Intrinsic Value is 111.10 - 217.57 USD
144.67 USD
Intrinsic Value
Garmin Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.10 - 217.57 |
144.67 |
-18.7% |
| DCF (Growth 10y) |
145.50 - 277.69 |
187.44 |
5.3% |
| DCF (EBITDA 5y) |
92.98 - 119.06 |
98.07 |
-44.9% |
| DCF (EBITDA 10y) |
124.40 - 161.89 |
134.02 |
-24.7% |
| Fair Value |
103.46 - 103.46 |
103.46 |
-41.86% |
| P/E |
76.44 - 104.61 |
94.03 |
-47.2% |
| EV/EBITDA |
65.22 - 144.30 |
87.46 |
-50.8% |
| EPV |
72.55 - 90.17 |
81.36 |
-54.3% |
| DDM - Stable |
48.22 - 133.99 |
91.10 |
-48.8% |
| DDM - Multi |
68.84 - 145.91 |
93.25 |
-47.6% |
Garmin Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34,178.71 |
| Beta |
1.30 |
| Outstanding shares (mil) |
192.08 |
| Enterprise Value (mil) |
32,256.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
5.00% |
| WACC |
7.05% |