MODEL VERDICT
Gogoro Inc. (GGR)
Relative Valuation•Peer multiples, competitive benchmarking & quality-adjusted fair value
Gogoro Inc. is currently trading at a 45.28% discount to its peer-implied fair value.
18 industry peers matched by industry sector due to narrow curated coverage
| Ticker | Company | Market Cap | P/E | EV/EBITDA |
|---|---|---|---|---|
| ORLY | O'Reilly Automotive, Inc. | $75.51B | 30.39x | 21.1x |
| AZO | AutoZone, Inc. | $51.71B | 21.81x | 15.09x |
| MGA | Magna International Inc. | $17.07B | 20.97x | 6.2x |
| BWA | BorgWarner Inc. | $13.09B | 49.62x | 7.32x |
| APTV | Aptiv PLC | $12.46B | 78.52x | 8.6x |
| MOD | Modine Manufacturing Company | $12.2B | 103.11x | 29.58x |
| ALSN | Allison Transmission Holdings, Inc. | $9.67B | 15.88x | 10.12x |
| ALV | Autoliv, Inc. | $8.7B | 12.16x | 7.04x |
| MBLY | Mobileye Global Inc. | $7.79B | -19.94x | 77.37x |
| LKQ | LKQ Corporation | $6.78B | 11.3x | 7.71x |
| LEA | Lear Corporation | $6.62B | 16.06x | 5.96x |
| GTX | Garrett Motion Inc. | $5.98B | 20.89x | 12.34x |
1 valuation metric · peer-median based
| Multiple | Current | Peer Median | vs Peers | Implied Price |
|---|---|---|---|---|
| EV/EBITDAEnterprise value versus operating cash earnings proxy. | 11.04x | 9.36x | Premium +17.95% | $6.54 |
How the model derives the final fair value from peer baselines and quality metrics
Opportunity: The stock is trading at a 31.19% discount to its quality-adjusted fair value of $5.76. To reach its estimated fair value, the stock would need to appreciate by 45.33% from its current price of $3.96.
Quality metrics trail the peer group, warranting a discount.
Quality adjustments are capped at ±15% (up to ±20% for financial services) to prevent runaway premiums. Based on trailing twelve months and multi-year CAGR data where available.
How current multiples rank vs 3 years of the stock’s own history
| Multiple | Current | Historical Median | Percentile | Status |
|---|---|---|---|---|
| EV/EBITDA3 years of data | 11.04x | 39.72x | 0th | Below historical norm |
Gogoro Inc. currently trades near the lowest valuation levels observed during the last 3 years.
Wall Street target prices — 3 analysts
Model-identified caveats to consider
GGR has a limited relative valuation using industry peers; based mainly on EV/EBITDA, it looks cheap versus peers.
Answers to common questions about GGR's relative valuation and our methodology.
Gogoro Inc.'s fair value of $5.75 is the price at which the stock would trade if valued at the same multiples as its 18-company peer group, adjusted for differences in business quality. At $3.96, the stock trades at a +45.2% discount to fair value. This is a reference point, not a price target.
Peers were grouped by industry classification and market capitalization. The 18 companies shown are the closest comparable names with clean, usable financial data.
Gogoro Inc. has challenges in 3y revenue growth, roic, fcf margin, net debt / ebitda, and a quality score that warrants a 12% discount relative to its peer group. The Quality Adjustment section breaks down each driver.
No. This page provides an automated quantitative comparison of Gogoro Inc. against its peers. It is not investment advice, a recommendation, or a solicitation. Valuation is only one factor in an investment decision — it does not account for growth catalysts, management quality, regulatory risk, or your personal financial situation.
A 45.2% discount is substantial. Large discounts may signal that the market is overlooking value, but they can also reflect genuine business challenges or structural headwinds. Review the Risk Factors and Historical Context sections to assess whether the gap is justified.
Valuation data is refreshed weekly based on the latest financial filings, market prices, and analyst estimates. Gogoro Inc.'s fair value, peer multiples, and quality scores will shift over time as new earnings are reported and stock prices change.
Disclaimer: This page is for informational purposes only and does not constitute financial advice. Fair value estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.