GTXMQ
Garrett Motion Inc
Price:  
5.68 
USD
Volume:  
47,470.00
Switzerland | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTXMQ Intrinsic Value

451.70 %
Upside

What is the intrinsic value of GTXMQ?

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

Is GTXMQ undervalued or overvalued?

Based on its market price of 5.68 USD and our intrinsic valuation, Garrett Motion Inc (GTXMQ) is undervalued by 451.70%.

5.68 USD
Stock Price
31.34 USD
Intrinsic Value
Intrinsic Value Details

GTXMQ Intrinsic Value - Valuation Summary

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%

GTXMQ Intrinsic Value - Key Valuation Metrics

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%