As of 2025-04-20, the Intrinsic Value of GCP Applied Technologies Inc (GCP) is 35.71 USD. This GCP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.01 USD, the upside of GCP Applied Technologies Inc is 11.60%.
The range of the Intrinsic Value is 25.68 - 62.08 USD
Based on its market price of 32.01 USD and our intrinsic valuation, GCP Applied Technologies Inc (GCP) is undervalued by 11.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.68 - 62.08 | 35.71 | 11.6% |
| DCF (Growth 10y) | 32.77 - 76.04 | 44.79 | 39.9% |
| DCF (EBITDA 5y) | 24.51 - 34.16 | 29.35 | -8.3% |
| DCF (EBITDA 10y) | 30.55 - 43.60 | 36.76 | 14.9% |
| Fair Value | 3.72 - 3.72 | 3.72 | -88.39% |
| P/E | 1.77 - 15.92 | 8.95 | -72.0% |
| EV/EBITDA | 12.93 - 25.07 | 19.07 | -40.4% |
| EPV | 9.83 - 12.67 | 11.25 | -64.9% |
| DDM - Stable | 1.30 - 4.29 | 2.79 | -91.3% |
| DDM - Multi | 15.22 - 39.66 | 22.08 | -31.0% |
| Market Cap (mil) | 2,369.43 |
| Beta | 0.75 |
| Outstanding shares (mil) | 74.02 |
| Enterprise Value (mil) | 2,259.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.88% |
| Cost of Debt | 6.18% |
| WACC | 8.32% |