Gentherm Inc
$1.28B- Market cap
- $1.25B
- Debt
- +$189.07M
- Cash
- −$160.83M
Capital structure 87% equity / 13% debt · EV / Revenue 0.85x · EV / EBITDA 13.56x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $1.25B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 · Mkt cap
Decision snapshot: THRM stock price at premium vs LUV $40.70 current versus $29.59 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LUV's multiple
Implied fair value · at THRM's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: THRM FY 2025 (ended Dec 31, 2025) · LUV FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 87% equity / 13% debt · EV / Revenue 0.85x · EV / EBITDA 13.56x
Capital structure 81% equity / 19% debt · EV / Revenue 0.74x · EV / EBITDA 20.96x
LUV carries the larger enterprise value at $20.73B against $1.28B; LUV trades on the lower EV / Revenue multiple (0.74x vs 0.85x); THRM on the lower EV / EBITDA (13.56x vs 20.96x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Gentherm Inc · implied price per share
Bear
$17.25
Base
$20.46
Bull
$24.63
SOUTHWEST AIRLINES CO. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.26x
0.57x
Net debt / EBITDA
Leverage against operating earnings
0.30x
1.36x
Cash and equivalents
Liquid reserves on the balance sheet
$160.83M
$3.23B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Aptiv PLC
THRM vs APTV
Adient plc
THRM vs ADNT
BORGWARNER INC
THRM vs BWA
DANA INC
THRM vs DAN
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
THRM vs AXL
MODINE MANUFACTURING CO
THRM vs MOD
American Airlines Group Inc.
THRM vs AAL
DELTA AIR LINES, INC.
THRM vs DAL
United Airlines Holdings, Inc.
THRM vs UAL
JETBLUE AIRWAYS CORP
THRM vs JBLU
ALASKA AIR GROUP, INC.
THRM vs ALK
Allegiant Travel CO
THRM vs ALGT
$189.07M
$4.58B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.