US · THRM
Gentherm Incorporated
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Northville, MI 48167
- Website
- gentherm.com
Price · as of 2025-12-31
$30.30
Market cap 1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.97 | +61.62% |
| Intrinsic Value(DCF) | $12.92 | -57.36% |
| Graham-Dodd Method(GD) | $23.06 | -23.91% |
| Graham Formula(GF) | $6.37 | -78.98% |
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 | $15.19 | $67.46 | $34,149.37 | $3.12 | $103.86 |
| 2012 | $16.46 | $37.26 | $125,005.87 | $6.72 | $35.39 |
| 2013 | $31.78 | $39.73 | $37,743.13 | $10.78 | $26.63 |
| 2014 | $46.33 | $53.79 | $2,312.06 | $17.06 | $58.90 |
| 2015 | $39.69 | $56.21 | $785.66 | $23.13 | $35.71 |
| 2016 | $35.95 | $55.29 | $99.40 | $21.72 | $31.56 |
| 2017 | $33.45 | $58.42 | $0.00 | $17.98 | $14.59 |
| 2018 | $38.43 | $41.41 | $0.00 | $17.65 | $15.51 |
| 2019 | $40.85 | $49.52 | $0.00 | $18.33 | $2.27 |
| 2020 | $79.49 | $77.43 | $3.55 | $25.00 | $4.37 |
| 2021 | $68.59 | $72.89 | $1.14 | $31.89 | $62.40 |
| 2022 | $59.63 | $79.06 | $0.00 | $20.37 | $16.73 |
| 2023 | $55.71 | $71.94 | $524.00 | $22.65 | $35.91 |
| 2024 | $32.66 | $54.90 | $429.52 | $26.91 | $15.29 |
| 2025 | $32.31 | $48.97 | $2.07 | $23.05 | $6.37 |
AI valuation
Our deep-learning model estimates Gentherm Incorporated's (THRM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.97
- Current price
- $30.30
- AI upside
- +61.62%
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
$12.92
-57.36% upside
Graham-Dodd
$23.06
-23.91% upside
Graham Formula
$6.37
-78.98% 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 |
| THRM | Gentherm Incorporated | $30.30 | 1B | +62% | -57% | -24% | -79% | 53.86 | 1.37 | 0.66 | 10.87 | — | 1.76 | 23.53% | 5.22% | 1.22% | 2.73% | 4.97% | 1.38% | 0.41 | 5.65 | 1.92 | 1.09 | 1.30 | -7087.00% | 264.00% | 6822.00% | 6.21% | 0.29 | 7.63% | 0.00% | 0.00% | 1.02% | 14.34 | 18.31 | 0.75 | 3.16 |
| CRI | Carter's, Inc. | $33.55 | 1.22B | — | -56% | -72% | -22% | 13.49 | 1.34 | 0.43 | 6.87 | — | 1.73 | 45.36% | 4.97% | 3.17% | — | — | — | 0.70 | 4.21 | 2.51 | 1.32 | 0.78 | — | — | — | 5.54% | 0.24 | — | 4.55% | 61.40% | 4.55% | 9.70 | 20.35 | 0.48 | 2.63 |
| ECX | ECARX Holdings, Inc. | $1.68 | 599.33M | +77% | -62% | — | — | -8.06 | -1.88 | 0.63 | -25.36 | — | -1.63 | 19.02% | -6.45% | -7.78% | 24.71% | -3074.43% | -10.98% | -1.54 | — | 0.59 | 0.39 | -10.42 | -5160.00% | 662.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -15.53 | — | 1.00 | -1.79 |
| FOXF | Fox Factory Holding Corp. | $16.84 | 703.93M | +1,371% | -58% | — | — | -1.34 | 1.09 | 0.50 | -1.62 | — | 1.25 | 30.21% | -35.64% | -37.11% | -58.22% | -39.70% | -27.91% | 0.04 | -9.74 | 2.86 | 0.96 | 0.07 | -825000.00% | 527.00% | -6930.00% | 3.69% | 0.23 | 2.16% | 0.00% | 0.00% | 93.45% | -1.34 | 25.94 | 0.48 | 0.91 |
| GIII | G-III Apparel Group, Ltd. | $30.59 | 1.29B | +341% | -68% | +95% | +51% | 5.65 | 0.65 | 0.34 | 3.76 | 47.06 | 1.05 | 40.82% | 9.21% | 6.09% | 11.99% | 12.10% | 7.50% | 0.17 | 15.55 | 2.62 | 1.58 | 0.30 | 1200.00% | 266.00% | -5148.00% | 24.99% | 0.62 | 15.74% | 0.00% | 0.00% | 9.93% | 4.06 | 4.35 | 0.37 | 3.65 |
| LOT | Lotus Technology Inc. Ame… | $1.15 | 778.35M | +1,893% | -43% | — | — | -0.95 | -1.22 | 1.13 | -1.81 | -12.63 | -1.07 | 3.21% | -85.07% | -119.46% | 131.66% | 342.50% | -57.22% | -1.38 | -13.51 | 0.42 | 0.29 | -0.73 | 750.00% | 3613.00% | 5081.00% | -86.40% | -0.34 | 395.28% | 0.00% | 0.00% | 0.00% | -2.23 | -1.94 | 1.90 | -2.93 |
| LVWR | LiveWire Group, Inc. | $1.68 | 342.7M | +1,487% | -64% | — | — | -4.12 | 6.73 | 12.06 | -4.69 | — | 8.39 | -17.27% | -294.03% | -292.59% | -93.23% | -166.45% | -51.03% | 1.65 | -296.02 | 4.63 | 3.83 | 0.11 | -1957.00% | -361.00% | -4373.00% | -18.52% | -2.36 | -126.48% | 0.00% | 0.00% | 0.33% | -4.01 | -5.28 | 11.80 | -1.88 |
| MLCO | Melco Resorts & Entertain… | $5.94 | 2.32B | +361% | +574% | — | +48% | 13.20 | -1.96 | 0.47 | 7.40 | 3.77 | -1.17 | 36.73% | 11.63% | 3.58% | -14.38% | 12.10% | 2.37% | -5.64 | 1.27 | 1.07 | 0.97 | 5.26 | 35000.00% | 1132.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 12.59% | 14.06 | — | 1.64 | 0.42 |
| SMP | Standard Motor Products, … | $39.68 | 872.93M | +43% | +21% | -53% | +168% | 21.19 | 1.28 | 0.49 | 8.00 | 46.09 | 4.06 | 30.20% | 10.28% | 4.41% | 6.36% | 10.54% | 2.17% | 1.00 | 5.60 | 2.13 | 0.62 | 3.29 | 4596.00% | 2236.00% | -4272.00% | 2.14% | 0.12 | 1.48% | 3.11% | 66.00% | 3.80% | 8.07 | 79.39 | 0.83 | 2.36 |
| WGO | Winnebago Industries, Inc… | $39.89 | 1.13B | -56% | -64% | -75% | -94% | 39.87 | 0.84 | 0.37 | 15.30 | 37.32 | 3.61 | 13.05% | 2.04% | 0.92% | 2.06% | 2.93% | 1.11% | 0.49 | 2.21 | 2.42 | 1.14 | 4.46 | 10682.00% | -590.00% | -950.00% | 8.74% | 0.39 | 5.37% | 3.80% | 151.40% | 9.04% | 25.28 | 16.16 | 0.52 | 3.21 |
| XPEL | XPEL, Inc. | $42.62 | 1.18B | +22% | +27% | -59% | -10% | 23.20 | 4.17 | 2.50 | 15.00 | 191.44 | 6.74 | 42.21% | 13.16% | 10.76% | 20.06% | 20.95% | 15.33% | 0.08 | 754.81 | 3.49 | 1.52 | -0.36 | 1212.00% | 1327.00% | 5307.00% | 5.29% | 1.01 | 26.13% | 0.00% | 0.00% | 2.52% | 18.53 | 18.44 | 2.44 | 10.99 |
About Gentherm Incorporated
Gentherm Incorporated designs, develops, manufactures, and markets thermal management technologies. The company operates in two segments, Automotive and Medical. The Automotive segment offers climate comfort systems, which include seat heaters, blowers, and thermoelectric devices for variable temperature climate control seats and steering wheel heaters that are designed to provide thermal comfort to automobile passengers; integrated electronic components, such as electronic control units that utilize proprietary electronics technology and software; and other climate comfort systems, including neck conditioners and climate control system products for door panels, armrests, cupholders, and storage bins. It also provides battery performance solutions comprising cell connecting devices and battery cable technologies used for various types of automotive batteries, as well as thermal management products for heating and cooling 12 volts, 48 volts, and high voltage batteries and battery modules; and automotive electronic and software systems, including electronic control units for climate comfort systems, as well as for memory seat modules and other devices. This segment serves light vehicle original equipment manufacturers and first tier suppliers, such as automotive seat manufacturers, as well as aftermarket seat distributors and installers. The Medical segment offers patient temperature management systems. The company provides its products and services in the United States, Germany, Canada, China, Hungary, Japan, South Korea, Romania, Macedonia, Malta, Mexico, the United Kingdom, Ukraine, and Vietnam. The company was formerly known as Amerigon Incorporated and changed its name to Gentherm Incorporated in September 2012. Gentherm Incorporated was incorporated in 1991 and is headquartered in Northville, Michigan.
- CEO
- William T. Presley
- Employees
- 14K
- Beta
- 1.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.92 ÷ $30.30) − 1 = -57.36% (DCF, example).