Gentherm Incorporated logo THRM - Gentherm Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 8
HOLD 7
SELL 0
STRONG
SELL
0
| PRICE TARGET: $38.67 DETAILS
HIGH: $44.00
LOW: $34.00
MEDIAN: $38.00
CONSENSUS: $38.67
UPSIDE: 5.54%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 25.4% above fair value
Current Price $36.64
Bear Case $25.57 30.2% downside ($25.57 - $36.64) / $36.64 = -30.2% $1.46 × 16x P/E
Fair Value $29.23 20.2% downside ($29.23 - $36.64) / $36.64 = -20.2% $1.46 × 18x P/E
Bull Case $32.88 10.3% downside ($32.88 - $36.64) / $36.64 = -10.3% $1.46 × 20x P/E

Adjust Assumptions

17.9x
1.46$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 25.1x

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 $38.67 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $29.23 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 $38.67 (from 15 analysts). Our estimate is 33% 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