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 2026 · Mkt cap
Decision snapshot: THRM stock price vs UI: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at UI's multiple
Needs UI P/E.
Implied fair value · at THRM's multiple
Needs THRM P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: THRM FY 2025 (ended Dec 31, 2025) · UI FY 2026 (ended Jun 30, 2026). Fiscal years are not aligned.
Trendline
Six 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 13.57x
Capital structure 99% equity / 1% debt · EV / Revenue 10.64x · EV / EBITDA 29.28x
UI carries the larger enterprise value at $34.85B against $1.28B; THRM trades on the lower EV / Revenue multiple (0.85x vs 10.64x); THRM on the lower EV / EBITDA (13.57x vs 29.28x).
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
UBIQUITI INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
0.26x
Net debt / EBITDA
Leverage against operating earnings
0.30x
-0.20x
Cash and equivalents
Liquid reserves on the balance sheet
$160.83M
$611.20M
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
CISCO SYSTEMS, INC.
THRM vs CSCO
Arista Networks, Inc.
THRM vs ANET
JUNIPER NETWORKS INC
THRM vs JNPR
Motorola Solutions, Inc.
THRM vs MSI
EXTREME NETWORKS INC
THRM vs EXTR
$189.07M
$368.53M
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.
