Garrett Motion Inc. logo GTX - Garrett Motion Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 4
HOLD 3
SELL 2
STRONG
SELL
0
| PRICE TARGET: $38.00 DETAILS
HIGH: $42.00
LOW: $36.00
MEDIAN: $36.00
CONSENSUS: $38.00
UPSIDE: 36.47%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 43.7% below fair value
Current Price $27.84
Bear Case $41.84 50.3% upside ($41.84 - $27.84) / $27.84 = 50.3% $1.90 × 22x P/E
Fair Value $49.45 77.6% upside ($49.45 - $27.84) / $27.84 = 77.6% $1.90 × 26x P/E
Bull Case $57.06 104.9% upside ($57.06 - $27.84) / $27.84 = 104.9% $1.90 × 30x P/E

Adjust Assumptions

26.0x
1.9$

Key Value Driver

Normalized P/E multiple (26x base case)

Implied Market Multiple 14.6x

Plain-Language Summary

Applying a 26x P/E to adjusted EPS of $1.90, the base-case value is $49.45 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (9 analysts) $38.00
Analyst Range $36.00 – $42.00
Divergence from AlphaVal 30%

Warnings

Wall Street's average price target is $38.00 (from 9 analysts). Our estimate is 30% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples