As of 2024-10-14, the Intrinsic Value of Gentherm Inc (THRM) is
134.35 USD. This Gentherm valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.83 USD, the upside of Gentherm Inc is
213.70%.
The range of the Intrinsic Value is 76.46 - 560.44 USD
134.35 USD
Intrinsic Value
Gentherm Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.46 - 560.44 |
134.35 |
213.7% |
| DCF (Growth 10y) |
96.07 - 653.24 |
163.09 |
280.8% |
| DCF (EBITDA 5y) |
40.51 - 49.51 |
45.09 |
5.3% |
| DCF (EBITDA 10y) |
57.95 - 73.62 |
65.54 |
53.0% |
| Fair Value |
37.39 - 37.39 |
37.39 |
-12.71% |
| P/E |
19.62 - 37.90 |
25.25 |
-41.0% |
| EV/EBITDA |
20.12 - 29.15 |
24.49 |
-42.8% |
| EPV |
31.74 - 46.37 |
39.06 |
-8.8% |
| DDM - Stable |
29.21 - 215.85 |
122.53 |
186.1% |
| DDM - Multi |
58.82 - 340.42 |
100.56 |
134.8% |
Gentherm Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,341.86 |
| Beta |
1.56 |
| Outstanding shares (mil) |
31.33 |
| Enterprise Value (mil) |
1,440.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.53% |
| Cost of Debt |
5.93% |
| WACC |
6.23% |