US · GRMN
Garmin Ltd.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Schaffhausen 8200
- Website
- garmin.com
Price · as of 2025-12-27
$242.42
Market cap 48.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $191.99 | -20.8% |
| Intrinsic Value(DCF) | $208.19 | -14.12% |
| Graham-Dodd Method(GD) | $34.15 | -85.91% |
| Graham Formula(GF) | $194.33 | -19.84% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.38 | $44.74 | $7.81 | $6.18 | $28.49 |
| 2012 | $23.74 | $38.87 | $8.80 | $11.63 | $18.37 |
| 2013 | $37.41 | $48.23 | $7.30 | $6.48 | $16.49 |
| 2014 | $34.66 | $50.49 | $8.74 | $0.00 | $31.57 |
| 2015 | $30.11 | $41.60 | $6.14 | $0.00 | $15.34 |
| 2016 | $41.69 | $49.39 | $6.67 | $0.00 | $40.11 |
| 2017 | $50.29 | $57.77 | $7.68 | $6.63 | $37.87 |
| 2018 | $70.45 | $74.01 | $27.26 | $15.32 | $59.48 |
| 2019 | $76.53 | $79.92 | $117.17 | $14.90 | $99.30 |
| 2020 | $114.37 | $102.70 | $133.40 | $16.40 | $98.85 |
| 2021 | $100.35 | $103.03 | $121.42 | $18.62 | $148.12 |
| 2022 | $89.46 | $78.42 | $3.66 | $1.65 | $29.50 |
| 2023 | $137.29 | $113.42 | $5.20 | $23.36 | $103.77 |
| 2024 | $215.84 | $164.89 | $66.81 | $29.75 | $203.07 |
| 2025 | $255.16 | $191.99 | $148.01 | $34.15 | $194.33 |
AI valuation
Our deep-learning model estimates Garmin Ltd.'s (GRMN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $191.99
- Current price
- $242.42
- AI upside
- -20.8%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$208.19
-14.12% upside
Graham-Dodd
$34.15
-85.91% upside
Graham Formula
$194.33
-19.84% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GRMN | Garmin Ltd. | $242.42 | 48.66B | -21% | -14% | -86% | -20% | 29.52 | 5.47 | 6.78 | 22.54 | 167.02 | 6.13 | 58.74% | 25.89% | 22.96% | 19.78% | 26.02% | 16.14% | 0.02 | — | 3.63 | 2.32 | -1.02 | 1767.00% | 1506.00% | 1001.00% | 2.78% | 0.95 | 22.89% | 1.35% | 39.90% | 2.24% | 24.81 | 34.15 | 6.42 | 17.18 |
| CLS | Celestica Inc. | $277.63 | 31.94B | -41% | +1,454% | -81% | -1% | 36.98 | 13.91 | 2.44 | 25.12 | 36.27 | 19.07 | 11.69% | 8.64% | 6.72% | 40.53% | 39.56% | 12.62% | 0.35 | 20.35 | 1.44 | 0.82 | 0.15 | 10194.00% | 3071.00% | 5390.00% | 1.51% | 0.17 | 20.00% | 0.00% | 0.00% | 1.87% | 28.43 | 66.40 | 2.46 | 6.24 |
| CTSH | Cognizant Technology Solu… | $64.43 | 31.1B | +30% | -57% | -68% | +7% | 13.70 | 2.03 | 1.45 | 7.24 | 1544.30 | 4.70 | 33.72% | 16.72% | 10.56% | 15.16% | 14.96% | 10.97% | 0.10 | 95.38 | 2.34 | 1.74 | -0.08 | 89.00% | 695.00% | 4204.00% | 8.50% | 0.79 | 18.31% | 2.00% | 27.40% | 6.51% | 8.56 | 11.64 | 1.43 | 6.12 |
| ERIC | Telefonaktiebolaget LM Er… | $11.60 | 38.67B | -27% | -49% | -83% | — | 13.46 | 3.28 | 1.62 | 7.62 | 0.01 | 6.76 | 48.14% | 13.82% | 12.01% | 26.21% | 25.27% | 9.26% | 0.42 | 10.73 | 1.29 | 1.08 | 0.05 | 13323333.00% | -1422.00% | -3797.00% | 7.93% | 0.28 | 31.25% | 2.50% | 33.60% | 2.50% | 11.35 | 12.24 | 1.57 | 2.58 |
| FICO | Fair Isaac Corporation | $1,409.36 | 33.43B | -19% | -43% | -98% | -55% | 66.87 | -24.97 | 21.90 | 48.92 | 224.54 | -17.24 | 82.23% | 46.45% | 32.75% | -48.14% | 64.65% | 36.36% | -1.76 | 6.92 | 0.83 | 0.78 | 3.09 | 2978.00% | 1591.00% | 2675.00% | 1.77% | 0.92 | 66.25% | 0.00% | 0.00% | 3.24% | 50.32 | 60.44 | 23.37 | 13.26 |
| FLEX | Flex Ltd. | $63.02 | 23.3B | -37% | -70% | -68% | -80% | 20.10 | 3.37 | 0.65 | 10.51 | — | 5.08 | 8.36% | 4.53% | 3.25% | 16.23% | 14.23% | 4.57% | 0.83 | 5.36 | 1.30 | 0.67 | 1.04 | -746.00% | -228.00% | 3405.00% | 6.34% | 0.15 | 15.85% | 0.00% | 0.00% | 7.46% | 16.00 | 17.53 | 0.72 | 2.66 |
| KEYS | Keysight Technologies, In… | $307.33 | 52.8B | -44% | -72% | -87% | -75% | 42.39 | 6.10 | 6.67 | 25.94 | 108.61 | 31.00 | 62.08% | 17.64% | 15.74% | 15.41% | 12.37% | 8.23% | 0.51 | 9.88 | 2.35 | 1.52 | 0.77 | 3903.00% | 795.00% | 4265.00% | 3.57% | 0.76 | 20.81% | 0.00% | 0.00% | 1.05% | 38.99 | 28.85 | 6.88 | 5.87 |
| MPWR | Monolithic Power Systems,… | $1,142.74 | 54.75B | -48% | -31% | -88% | -63% | 89.11 | 14.75 | 19.67 | 68.78 | — | 14.89 | 55.18% | 26.11% | 22.07% | 17.94% | 24.60% | 15.57% | 0.00 | — | 5.91 | 4.09 | -1.41 | -6515.00% | 2643.00% | 372.00% | 1.21% | 2.27 | 27.98% | 0.00% | 0.00% | 0.77% | 73.60 | 80.50 | 19.22 | 60.18 |
| NOK | Nokia Oyj | $7.72 | 41.69B | +314% | -48% | -81% | -87% | 63.27 | 1.82 | 2.00 | 19.11 | — | 2.82 | 42.08% | 8.28% | 3.16% | 2.90% | 6.08% | 1.57% | 0.25 | — | 1.58 | 1.32 | -0.13 | -5217.00% | -60.00% | -3037.00% | 3.68% | 0.20 | 7.77% | 1.89% | 119.70% | 3.46% | 23.41 | 26.30 | 1.94 | 2.29 |
| SNDK | Sandisk Corporation | $635.36 | 93.76B | — | — | -99% | — | — | — | — | — | — | — | 16.09% | -7.02% | -10.09% | -5.97% | -3.92% | -4.92% | 0.09 | -11.70 | 1.67 | 0.59 | -2.75 | -6862.00% | 948.00% | -4903.00% | — | -0.15 | -3.97% | — | 0.00% | — | — | — | — | — |
| TDY | Teledyne Technologies Inc… | $681.10 | 31.98B | -39% | -60% | -54% | -57% | 36.48 | 3.10 | 5.34 | 23.32 | 375.90 | -119.21 | 39.22% | 18.80% | 14.63% | 8.92% | 7.74% | 6.07% | 0.24 | 19.29 | 1.64 | 0.92 | 1.42 | 970.00% | 786.00% | -309.00% | 3.29% | 0.64 | 8.83% | 0.00% | 0.00% | 1.28% | 30.23 | 32.37 | 5.68 | 4.85 |
About Garmin Ltd.
Garmin Ltd. designs, develops, manufactures, markets, and distributes a range of wireless devices in the Americas, the Asia Pacific, Australian Continent, Europe, the Middle East, and Africa. Its Fitness segment offers running and multi-sport watches; cycling products; activity tracking and smartwatch devices; and fitness and cycling accessories. This segment also provides Garmin Connect and Garmin Connect Mobile, which are web and mobile platforms; and Connect IQ, an application development platform. The company's Outdoor segment offers adventure watches, outdoor handhelds, golf devices and mobile apps, and dog tracking and training devices. Its Aviation segment designs, manufactures, and markets various aircraft avionics solutions comprising integrated flight decks, electronic flight displays and instrumentation, navigation and communication products, automatic flight control systems and safety-enhancing technologies, audio control systems, engine indication systems, traffic awareness and avoidance solutions, ADS-B and transponder solutions, weather information and avoidance solutions, datalink and connectivity solutions, portable GPS navigators and wearables, and various services products. The company's Marine segment provides chartplotters and multi-function displays, cartography products, fish finders, sonar products, autopilot systems, radars, compliant instrument displays and sensors, VHF communication radios, handhelds and wearable devices, sailing products, entertainment, digital switching products, and trolling motors. Its Auto segment offers embedded computing models and infotainment systems; personal navigation devices; and cameras. The company sells its products through independent retailers, online retailers, dealers, distributors, installation and repair shops, and original equipment manufacturers, as well as an online webshop, garmin.com. Garmin Ltd. was founded in 1989 and is based in Schaffhausen, Switzerland.
- CEO
- Clifton Albert Pemble
- Employees
- 21.8K
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($208.19 ÷ $242.42) − 1 = -14.12% (DCF, example).