GFF
Griffon Corp
Price:  
78.40 
USD
Volume:  
260,025.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GFF Intrinsic Value

48.40 %
Upside

What is the intrinsic value of GFF?

As of 2025-07-15, the Intrinsic Value of Griffon Corp (GFF) is 116.35 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.40 USD, the upside of Griffon Corp is 48.40%.

The range of the Intrinsic Value is 80.35 - 194.32 USD

Is GFF undervalued or overvalued?

Based on its market price of 78.40 USD and our intrinsic valuation, Griffon Corp (GFF) is undervalued by 48.40%.

78.40 USD
Stock Price
116.35 USD
Intrinsic Value
Intrinsic Value Details

GFF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 80.35 - 194.32 116.35 48.4%
DCF (Growth 10y) 86.38 - 189.34 119.20 52.0%
DCF (EBITDA 5y) 67.95 - 85.59 75.22 -4.1%
DCF (EBITDA 10y) 79.30 - 103.11 89.49 14.2%
Fair Value 59.53 - 59.53 59.53 -24.07%
P/E 72.27 - 102.74 90.73 15.7%
EV/EBITDA 52.93 - 76.15 65.01 -17.1%
EPV 37.37 - 55.26 46.31 -40.9%
DDM - Stable 36.70 - 90.28 63.49 -19.0%
DDM - Multi 48.38 - 91.56 63.21 -19.4%

GFF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,687.15
Beta 1.12
Outstanding shares (mil) 47.03
Enterprise Value (mil) 5,096.30
Market risk premium 4.60%
Cost of Equity 10.14%
Cost of Debt 5.98%
WACC 8.36%