Gentherm Incorporated logo THRM - Gentherm Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 8
HOLD 7
SELL 0
STRONG
SELL
0
| PRICE TARGET: $36.67 DETAILS
HIGH: $38.00
LOW: $34.00
MEDIAN: $38.00
CONSENSUS: $36.67
UPSIDE: 12.00%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 14.0% above fair value
Current Price $32.74
Bear Case $25.14 23.2% downside ($25.14 - $32.74) / $32.74 = -23.2% $1.46 × 16x P/E
Fair Value $28.73 12.3% downside ($28.73 - $32.74) / $32.74 = -12.3% $1.46 × 18x P/E
Bull Case $32.32 1.3% downside ($32.32 - $32.74) / $32.74 = -1.3% $1.46 × 20x P/E

Adjust Assumptions

17.9x
1.46$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 22.5x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $36.67 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $28.73 per share.

Warnings

The company's reported profits differ from official accounting profits by 143%. Check what costs are being left out of the adjusted number.
Wall Street's average price target is $36.67 (from 15 analysts). Our estimate is 29% below 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