Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Gentherm Inc

THRMCIK 0000903129

Compare:APTV ADNT BWA DAN AXL MOD

Compare THRM

Intrinsic Value

THRM Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

THRM Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Gentherm Inc, derived from annual filing data.

Read the DCF guide

DCF fair value

$20.46

Implied equity value $633M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$17.25 – $24.63

Bear

$17.25

Base

$20.46

Bull

$24.63

Model assumptions

Cash flow base

$46M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.5%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$20.46Baseline

Growth +1 pt$23.62+$3.16

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Gentherm Inc, derived from annual filing data.

Read the DCF guide

DCF fair value

$20.46

Implied equity value $633M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$17.25 – $24.63

Bear

$17.25

Base

$20.46

Bull

$24.63

Model assumptions

Cash flow base

$46M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.5%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$20.46Baseline

Growth +1 pt$23.62+$3.16

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$661M

Less total debt

− $189M

Plus cash and equivalents

+ $161M

Equity value

After the bridge

$633M

Diluted shares

30,932,894

Fair value / share

$20.46