Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
37.74 USD35.28 USD44.23 USD
+193%
35.28 USDCurrent price is 192.6% above the base model value.
G
Consumer CyclicalAuto PartsUnited States
GPC.US · Genuine Parts Company
NYQ · US · USD
Latest price103.23 USD
30D-5.25%
Vs. base value+108%
Research summary
GPC.US latest organized financial period shows revenue grew +3.46% YoY and net income declined -92.71% YoY. Current price is about 103 USD, while the model base case is about 49.58 USD; the current price sits +108% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue24B USD
Net income66M USD
Free cash flow421M USD
Operating cash flow891M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price103.23 USD
Base value49.58 USD
Vs. base+108%
Price date2026/04/28
53.04 USD49.58 USD62.16 USD
+108%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
68.34 USD63.88 USD80.09 USD
+61.6%
63.88 USDCurrent price is 61.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.1%
Current price implies roughly 12.1% annualized FCF growth.
12.1%Current price implies roughly 12.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
91.85 USD91.85 USD91.85 USD
+12.39%
91.85 USDCurrent price is 12.4% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 24B USD | 66M USD | 421M USD | 0.47 |
| 2024/12/30 | Annual | 23B USD | 904M USD | 684M USD | 6.47 |
| 2023/12/30 | Annual | 23B USD | 1B USD | 923M USD | 9.33 |
| 2022/12/30 | Annual | 22B USD | 1B USD | 1B USD | 8.31 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement