Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Garrett Motion Inc.
Bear Case (25th pct.)
-14.4% vs price
Base Case (Median)
18.5% vs price
Bull Case (75th pct.)
20.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $34.35 | 26.9% | Medium (25%) |
| Growth Trajectory DCF | $32.59 | 20.4% | Medium (20%) |
| EV/EBITDA | $19.32 | -28.6% | Medium (20%) |
| EV/FCF | $32.09 | 18.5% | Medium (20%) |
| Earnings Power Value | $23.16 | -14.5% | Medium (50%) |
Based on 5 out of 7 methods, GTX appears fairly valued at the current price of $27.07. The base case fair value of $32.09 implies 18.5% 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.