Gentherm Incorporated

Gentherm Incorporated

THRMยทNASDAQ

$37.81

+1.3%
Consumer CyclicalAuto - Parts

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.

At a Glance

Live Snapshot
Market Cap$1.16B
EPS0.6000
P/E Ratio63.02
Earnings Date07/23/2026
Gentherm Incorporated

Gentherm Incorporated Fair Value Envelope

THRM ยท NASDAQ

Our analysis suggests that THRM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $37.81, this represents a potential HIDDEN relative to our calculated worth for Gentherm Incorporated.

Intrinsic Value
Current Price: $37.81

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$175.5B
+ Cash & Equivalents$160.8M
Firm Value$175.6B
- Debt$294.9M
Equity Value$175.4B
/ Shares Outstanding30,525,100B
DCF Value$5.7K
UNDERVALUED BY 15093%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$196.5M
$330.5M
$556.0M
$935.3M
$1.6B
$2.6B
$4.5B
$7.5B
$12.6B
$21.2B
Maintenance CapEx
-$18.7M
-$31.5M
-$53.0M
-$89.2M
-$150.0M
-$252.3M
-$424.5M
-$714.0M
-$1.2B
-$2.0B
Owner Earnings
$177.7M
$299.0M
$503.0M
$846.1M
$1.4B
$2.4B
$4.0B
$6.8B
$11.4B
$19.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$164.6M
$256.3M
$399.3M
$621.9M
$968.7M
$1.5B
$2.4B
$3.7B
$5.7B
$8.9B
Terminal Value represents 86.0% of Enterprise Value