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
US
GPC.US · GENUINE PARTS CO
US · US
Latest price103.23 USD
30D-11.24%
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. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price103.23 USD
Base value49.58 USD
Vs. base+108%
Price date2026/04/29
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.Adjusted reference: 63.19 USD
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.
100.99 USD100.99 USD100.99 USD
+2.22%
100.99 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -201M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -337M USD | Medium |
| 2026/03/31 | Restructuring charges | Restructuring | -46M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -185M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -115M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -87M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -308M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -225M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 24B USD | 66M USD | 267M USD | 421M USD | 0.47 | 1.9 |
| 2024/12/31 | Annual | 23B USD | 904M USD | 1B USD | 684M USD | 6.47 | 8.88 |
| 2023/12/31 | Annual | 23B USD | 1B USD | - | 923M USD | 9.33 | - |
| 2022/12/31 | Annual | 22B USD | 1B USD | - | 1B USD | 8.31 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement