Garrett Motion Inc. (GTX)
Motor Vehicle Parts & Accessories · Industrials · $5.7B
Intrinsic Value (Consensus)
$39.25
Current Price
$30.40
Margin of Safety
+29.1%
29.1% Below Intrinsic Value
Value: $39
Price: $30
Valuation Model Estimates
Current Price: $30.40
DCF (Discounted Cash Flow)
$85.18
Graham Number
Not applicable
—
Earnings Power Value
$14.76
Relative Value (P/E)
$30.40
Dividend Discount Model
$26.67
Consensus Value
$39.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $1.52
- EPS (Forward)
- $1.82
- Book Value
- $-4.27
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 297.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance