THRM
Gentherm Inc
Price:  
50.06 
USD
Volume:  
205,602.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Gentherm Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Gentherm Inc (THRM) is 83.53 USD. This Gentherm valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.06 USD, the upside of Gentherm Inc is %.

The range of the Intrinsic Value is 53.79 - 185.18 USD

50.06 USD
Stock Price
83.53 USD
Intrinsic Value
Intrinsic Value Details

Gentherm Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.79 - 185.18 83.53 66.9%
DCF (Growth 10y) 84.47 - 277.23 128.36 156.4%
DCF (EBITDA 5y) 35.71 - 44.75 39.15 -21.8%
DCF (EBITDA 10y) 58.36 - 76.38 65.67 31.2%
Fair Value 25.80 - 25.80 25.80 -48.46%
P/E 21.81 - 33.41 26.69 -46.7%
EV/EBITDA 19.40 - 24.49 21.95 -56.2%
EPV 26.08 - 37.03 31.56 -37.0%
DDM - Stable 15.65 - 62.52 39.08 -21.9%
DDM - Multi 48.69 - 153.86 74.29 48.4%

Gentherm Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,583.90
Beta 1.46
Outstanding shares (mil) 31.64
Enterprise Value (mil) 1,681.29
Market risk premium 4.60%
Cost of Equity 7.90%
Cost of Debt 6.07%
WACC 7.48%