Group 1 Automotive, Inc.
Bear Case (25th pct.)
0.5% vs price
Base Case (Median)
32.7% vs price
Bull Case (75th pct.)
71.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-57.46 | -122.1% | High (40%) |
| PE Comparable | $451.18 | 73.7% | Medium (25%) |
| Growth Trajectory DCF | $436.77 | 68.2% | Medium (20%) |
| Graham Number | $344.48 | 32.7% | Medium (30%) |
| EV/EBITDA | $693.68 | 167.1% | Medium (20%) |
| EV/FCF | $217.25 | -16.3% | Medium (20%) |
| Earnings Power Value | $304.68 | 17.3% | Medium (50%) |
Based on 7 out of 8 methods, GPI appears undervalued at the current price of $259.68. The base case fair value of $344.48 implies 32.7% 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.