GPC Genuine Parts Company
Consumer Cyclical
Price
$135.89
Intrinsic value
$14.22
Buy price
$11.37
Discount
-855.9%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,185,761,000.00
- Total debt
- $6,652,785,152.00
- Cash & STI
- $559,118,016.00
- Shares out.
- 137,977,000
Overvalued [LOW CF reliability]
Intrinsic value$14.21
Buy price (with MOS)$11.37
Current price$135.89
Discount to intrinsic value-856.0%
7-step quality scorecard
ROE quality
HIGH_VOLATILE- Average ROE
- 20.9%
- Current ROE
- 1.5%
- Minimum ROE
- 1.5%
Debt quality
LEVERAGED- Debt / Equity
- 1.50x
Moat proxy
WEAK_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 36.19x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 82.5%
- Public economic interest
- 99.6%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.