As of 2025-06-21, the Intrinsic Value of Garrett Motion Inc (GTXMQ) is 31.34 USD. This GTXMQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.68 USD, the upside of Garrett Motion Inc is 451.70%.
The range of the Intrinsic Value is 23.47 - 44.15 USD
Based on its market price of 5.68 USD and our intrinsic valuation, Garrett Motion Inc (GTXMQ) is undervalued by 451.70%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 23.47 - 44.15 | 31.34 | 451.7% |
DCF (Growth 10y) | 28.60 - 50.36 | 36.90 | 549.7% |
DCF (EBITDA 5y) | 11.68 - 15.76 | 12.79 | 125.2% |
DCF (EBITDA 10y) | 17.21 - 22.28 | 18.85 | 231.8% |
Fair Value | 10.09 - 10.09 | 10.09 | 77.65% |
P/E | 11.44 - 13.25 | 12.28 | 116.2% |
EV/EBITDA | 8.09 - 18.70 | 11.72 | 106.4% |
EPV | 66.44 - 85.48 | 75.96 | 1237.4% |
DDM - Stable | 7.25 - 15.46 | 11.35 | 99.9% |
DDM - Multi | 9.54 - 16.72 | 12.23 | 115.3% |
Market Cap (mil) | 430.62 |
Beta | 1.09 |
Outstanding shares (mil) | 75.81 |
Enterprise Value (mil) | 1,490.62 |
Market risk premium | 4.24% |
Cost of Equity | 8.66% |
Cost of Debt | 4.44% |
WACC | 4.63% |