investorscraft@gmail.com

Intrinsic Value of Gentherm Incorporated (THRM)

Previous Close$30.28
Intrinsic Value
Upside potential
Previous Close
$30.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gentherm Incorporated operates as a global leader in thermal management and pneumatic comfort technologies for the automotive and medical industries. The company specializes in innovative solutions such as climate-controlled seats, battery thermal management systems, and pneumatic seat comfort technologies, catering primarily to OEMs in the automotive sector. Its revenue model is driven by long-term contracts with major automakers, leveraging its proprietary technology to enhance passenger comfort and energy efficiency. Gentherm holds a strong competitive position due to its focus on R&D and strategic partnerships, enabling it to address evolving demands for electrification and autonomous driving. The company’s diversified product portfolio and global manufacturing footprint further solidify its market presence, positioning it as a key supplier in the automotive thermal solutions space. With increasing adoption of electric vehicles, Gentherm is well-placed to capitalize on the growing need for advanced thermal management systems.

Revenue Profitability And Efficiency

Gentherm reported revenue of $1.46 billion for FY 2024, with net income of $64.9 million, reflecting a net margin of approximately 4.5%. Operating cash flow stood at $109.6 million, while capital expenditures totaled $73.3 million, indicating disciplined investment in growth initiatives. The company’s diluted EPS of $2.06 demonstrates modest but stable earnings power, supported by efficient cost management and operational execution.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to maintain profitability in a competitive automotive supplier landscape. With an operating cash flow of $109.6 million and capital expenditures of $73.3 million, Gentherm generates sufficient cash to fund its growth while maintaining financial flexibility. Its focus on high-margin thermal solutions contributes to sustained capital efficiency, though margins remain sensitive to raw material costs and OEM pricing pressures.

Balance Sheet And Financial Health

Gentherm’s balance sheet reflects a solid financial position, with $134.1 million in cash and equivalents and total debt of $264.8 million. The company’s leverage appears manageable, supported by healthy operating cash flows. Its liquidity position provides flexibility for strategic investments or debt reduction, though ongoing capital expenditures may require careful monitoring to maintain balance sheet strength.

Growth Trends And Dividend Policy

Gentherm’s growth is tied to the automotive industry’s shift toward electrification, with increasing demand for its thermal management systems. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and capacity expansion. Future growth may hinge on securing new OEM contracts and expanding its product offerings in emerging markets and adjacent industries.

Valuation And Market Expectations

The market appears to value Gentherm based on its niche expertise in thermal solutions and its exposure to the growing EV market. With a diluted EPS of $2.06 and no dividend payout, investor focus likely centers on revenue growth potential and margin expansion. Valuation multiples may reflect optimism about the company’s ability to capitalize on automotive industry trends, though competitive pressures remain a risk.

Strategic Advantages And Outlook

Gentherm’s strategic advantages include its technological leadership in thermal comfort solutions and strong relationships with global automakers. The outlook is positive, driven by increasing adoption of electric vehicles and demand for energy-efficient thermal systems. However, the company must navigate supply chain challenges and pricing pressures to sustain profitability. Continued innovation and diversification into non-automotive markets could further enhance its long-term growth prospects.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount