GRMN
Garmin Ltd
Price:  
218.73 
USD
Volume:  
1,324,517.00
Switzerland | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Garmin Intrinsic Value

-8.20 %
Upside

What is the intrinsic value of Garmin?

As of 2025-08-02, the Intrinsic Value of Garmin Ltd (GRMN) is 200.81 USD. This Garmin valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.73 USD, the upside of Garmin Ltd is -8.20%.

The range of the Intrinsic Value is 146.40 - 343.46 USD

Is Garmin undervalued or overvalued?

Based on its market price of 218.73 USD and our intrinsic valuation, Garmin Ltd (GRMN) is overvalued by 8.20%.

218.73 USD
Stock Price
200.81 USD
Intrinsic Value
Intrinsic Value Details

Garmin Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 146.40 - 343.46 200.81 -8.2%
DCF (Growth 10y) 186.68 - 423.33 252.40 15.4%
DCF (EBITDA 5y) 122.93 - 187.23 149.94 -31.4%
DCF (EBITDA 10y) 159.29 - 240.84 193.12 -11.7%
Fair Value 68.80 - 68.80 68.80 -68.55%
P/E 117.74 - 137.87 124.59 -43.0%
EV/EBITDA 91.84 - 204.69 149.40 -31.7%
EPV 78.50 - 97.27 87.88 -59.8%
DDM - Stable 55.25 - 167.44 111.35 -49.1%
DDM - Multi 86.68 - 199.68 120.39 -45.0%

Garmin Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42,114.27
Beta 0.91
Outstanding shares (mil) 192.54
Enterprise Value (mil) 39,938.77
Market risk premium 4.60%
Cost of Equity 9.88%
Cost of Debt 5.00%
WACC 7.19%