GRMN
Garmin Ltd
Price:  
170.12 
USD
Volume:  
900,763.00
Switzerland | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Garmin Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Garmin Ltd (GRMN) is 139.89 USD. This Garmin valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.12 USD, the upside of Garmin Ltd is %.

The range of the Intrinsic Value is 105.90 - 217.68 USD

170.12 USD
Stock Price
139.89 USD
Intrinsic Value
Intrinsic Value Details

Garmin Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.90 - 217.68 139.89 -17.8%
DCF (Growth 10y) 138.02 - 277.84 180.82 6.3%
DCF (EBITDA 5y) 91.39 - 119.07 98.64 -42.0%
DCF (EBITDA 10y) 121.07 - 161.91 133.67 -21.4%
Fair Value 103.46 - 103.46 103.46 -39.18%
P/E 76.30 - 99.78 92.99 -45.3%
EV/EBITDA 64.77 - 138.82 87.03 -48.8%
EPV 69.76 - 90.19 79.97 -53.0%
DDM - Stable 44.99 - 134.08 89.53 -47.4%
DDM - Multi 63.74 - 146.02 88.56 -47.9%

Garmin Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,676.65
Beta 1.27
Outstanding shares (mil) 192.08
Enterprise Value (mil) 30,754.87
Market risk premium 4.60%
Cost of Equity 9.90%
Cost of Debt 5.00%
WACC 7.24%