GATX Corporation
Bear Case (25th pct.)
12.6% vs price
Base Case (Median)
60.2% vs price
Bull Case (75th pct.)
108.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $384.46 | 112.8% | High (40%) |
| PE Comparable | $196.38 | 8.7% | Medium (25%) |
| Growth Trajectory DCF | $382.92 | 112.0% | Medium (20%) |
| Graham Number | $132.46 | -26.7% | High (80%) |
| EV/EBITDA | $354.33 | 96.2% | Medium (20%) |
| Earnings Power Value | $224.56 | 24.3% | High (70%) |
Based on 6 out of 8 methods, GATX appears undervalued at the current price of $180.64. The base case fair value of $289.44 implies 60.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.