As of 2024-12-11, the Intrinsic Value of Griffon Corp (GFF) is
101.88 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.07 USD, the upside of Griffon Corp is
27.20%.
The range of the Intrinsic Value is 70.54 - 167.65 USD
101.88 USD
Intrinsic Value
GFF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.54 - 167.65 |
101.88 |
27.2% |
| DCF (Growth 10y) |
92.33 - 200.35 |
127.50 |
59.2% |
| DCF (EBITDA 5y) |
77.32 - 102.99 |
91.50 |
14.3% |
| DCF (EBITDA 10y) |
97.77 - 135.39 |
116.99 |
46.1% |
| Fair Value |
53.15 - 53.15 |
53.15 |
-33.62% |
| P/E |
81.37 - 89.54 |
84.42 |
5.4% |
| EV/EBITDA |
58.97 - 76.18 |
70.99 |
-11.3% |
| EPV |
31.36 - 49.06 |
40.21 |
-49.8% |
| DDM - Stable |
29.50 - 71.70 |
50.60 |
-36.8% |
| DDM - Multi |
46.58 - 88.54 |
61.10 |
-23.7% |
GFF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,828.95 |
| Beta |
1.51 |
| Outstanding shares (mil) |
47.82 |
| Enterprise Value (mil) |
5,238.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.96% |
| Cost of Debt |
5.98% |
| WACC |
9.02% |