GFF
Griffon Corp
Price:  
67.40 
USD
Volume:  
290,848.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GFF Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Griffon Corp (GFF) is 94.36 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.40 USD, the upside of Griffon Corp is %.

The range of the Intrinsic Value is 62.65 - 164.87 USD

67.40 USD
Stock Price
94.36 USD
Intrinsic Value
Intrinsic Value Details

GFF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.65 - 164.87 94.36 40.0%
DCF (Growth 10y) 87.50 - 206.89 124.81 85.2%
DCF (EBITDA 5y) 54.62 - 72.89 60.36 -10.4%
DCF (EBITDA 10y) 82.97 - 114.19 94.31 39.9%
Fair Value 19.97 - 19.97 19.97 -70.37%
P/E 42.90 - 83.64 62.05 -7.9%
EV/EBITDA 29.79 - 54.96 40.98 -39.2%
EPV 14.05 - 26.52 20.29 -69.9%
DDM - Stable 26.54 - 67.47 47.01 -30.3%
DDM - Multi 42.56 - 80.06 55.20 -18.1%

GFF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,332.93
Beta 1.39
Outstanding shares (mil) 49.45
Enterprise Value (mil) 4,795.26
Market risk premium 4.60%
Cost of Equity 11.43%
Cost of Debt 6.05%
WACC 9.13%