Gentherm Inc (THRM)
Motor Vehicle Parts & Accessories · Industrials · $362M
Intrinsic Value (Consensus)
$18.24
Current Price
$11.80
Margin of Safety
+54.6%
54.6% Below Intrinsic Value
Value: $18
Price: $12
Valuation Model Estimates
Current Price: $11.80
DCF (Discounted Cash Flow)
$25.27
Graham Number
$17.66
Earnings Power Value
$5.73
Relative Value (P/E)
$11.80
Dividend Discount Model
Not applicable
—
Consensus Value
$18.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $0.59
- EPS (Forward)
- $0.60
- Book Value
- $23.49
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 13.2%
- Debt/Equity
- 26%
- Revenue Growth
- 2.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance