Fair Value Distribution — percentile bands
16.4% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
15.2%/yr
±4.8% · revenue growth to justify current price
FCF-Based Reverse DCF
18.0%/yr
±3.2% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Garmin Ltd.
No Eagle analysis yet. Request a full review including conviction score, bull/bear cases, and thesis.
No analysis yet
No analysis yet
FY2025 revenue +15% to .25B led by fitness (+33%), but deceleration vs FY2024. Margins stable. Auto OEM remains unprofitable. Strong cash generation. Taiwan concentration risk. Recommend HOLD—growth r...