As of 2024-12-15, the Intrinsic Value of Gentherm Inc (THRM) is 60.89 USD. This Gentherm valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.74 USD, the upside of Gentherm Inc is 45.90%.

The range of the Intrinsic Value is 42.25 - 109.81 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	42.25 - 109.81	60.89	45.9%
DCF (Growth 10y)	63.09 - 158.82	89.67	114.8%
DCF (EBITDA 5y)	38.72 - 48.91	44.16	5.8%
DCF (EBITDA 10y)	56.20 - 76.22	65.99	58.1%
Fair Value	37.90 - 37.90	37.90	-9.19%
P/E	19.50 - 41.75	26.69	-36.1%
EV/EBITDA	20.89 - 33.21	26.57	-36.3%
EPV	25.61 - 39.76	32.68	-21.7%
DDM - Stable	17.11 - 55.29	36.20	-13.3%
DDM - Multi	34.26 - 88.04	49.56	18.7%