As of 2025-10-21, the Intrinsic Value of Griffon Corp (GFF) is 107.27 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.24 USD, the upside of Griffon Corp is 42.60%.
The range of the Intrinsic Value is 76.03 - 170.09 USD
Based on its market price of 75.24 USD and our intrinsic valuation, Griffon Corp (GFF) is undervalued by 42.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.03 - 170.09 | 107.27 | 42.6% |
| DCF (Growth 10y) | 87.86 - 178.38 | 118.20 | 57.1% |
| DCF (EBITDA 5y) | 79.54 - 101.08 | 88.77 | 18.0% |
| DCF (EBITDA 10y) | 97.02 - 123.46 | 108.44 | 44.1% |
| Fair Value | 51.17 - 51.17 | 51.17 | -31.99% |
| P/E | 77.18 - 82.33 | 79.76 | 6.0% |
| EV/EBITDA | 52.74 - 87.50 | 66.58 | -11.5% |
| EPV | 41.18 - 61.85 | 51.51 | -31.5% |
| DDM - Stable | 10.38 - 24.37 | 17.38 | -76.9% |
| DDM - Multi | 53.39 - 93.13 | 67.49 | -10.3% |
| Market Cap (mil) | 3,503.17 |
| Beta | 0.92 |
| Outstanding shares (mil) | 46.56 |
| Enterprise Value (mil) | 3,503.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.84% |
| Cost of Debt | 5.85% |
| WACC | 8.04% |