GMR Solutions Inc. (GMRS)
Transportation Services · Industrials · $124M
Intrinsic Value (Consensus)
$5.37
Current Price
$5.60
Margin of Safety
-4.1%
4.1% Above Intrinsic Value
Value: $5
Price: $6
Valuation Model Estimates
Current Price: $5.60
DCF (Discounted Cash Flow)
$46.00
Graham Number
$7.79
Earnings Power Value
$2.72
Relative Value (P/E)
$5.60
Dividend Discount Model
Not applicable
—
Consensus Value
$5.37
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.28
- EPS (Forward)
- $0.29
- Book Value
- $9.62
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 50.0%
- Debt/Equity
- 2301%
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance