Garrett Motion (GTX)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $4.7B, Garrett Motion's free cash flow of $341M (fiscal 2025) would need to grow about 0% a year for the stock to be worth today's price. That is slower than the company has grown its free cash flow over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Garrett Motion's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from GTX's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Garrett Motion's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $3.6B | $3.6B | $3.9B | $3.5B | $3.6B |
| Net income | $495M | $390M | $261M | $282M | $310M |
| Free cash flow | -$382M | $284M | $382M | $317M | $341M |
| EPS (diluted) | $1.56 | $0.75 | -$0.31 | $1.26 | $1.52 |
| Operating margin | — | — | — | — | — |
Superinvestors who own GTX
From each investor's latest 13F filing (what a 13F shows). 8 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Howard Marks Oaktree Capital Management |
Trimmed | $275M | 4.8% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Trimmed | $62M | 0.56% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Trimmed | $23M | 0.01% | Q2 2026 |
| Bill Smead Smead Capital Management |
Added | $10M | 0.21% | Q2 2026 |
| Eric Marshall Hodges Capital Management |
Trimmed | $7M | 0.46% | Q2 2026 |
| Prem Watsa Fairfax Financial Holdings |
Trimmed | $4M | 0.14% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Trimmed | $1M | 0.00% | Q2 2026 |
| Jay Petschek Corsair Capital Management |
Trimmed | $1M | 0.15% | Q2 2026 |
Insider buying
Open-market purchases by Garrett Motion's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when GTX trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Garrett Motion's stock price imply?
At a market value of $4.7B, Garrett Motion would need its free cash flow to grow about 0% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 5% a year.
Are Garrett Motion insiders buying the stock?
No open-market insider purchases of GTX in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Garrett Motion?
8 of the superinvestors Investingly tracks hold GTX in their latest 13F, including Howard Marks, Mario Gabelli, Cliff Asness.
Companies like Garrett Motion
All Consumer Cyclical stocks · Auto Parts stocks · Stock lists
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.