GFF
Griffon Corp
Price:  
77.87 
USD
Volume:  
176,893
United States | Building Products

GFF Intrinsic Value

29.9 %
Upside

What is the intrinsic value of GFF?

As of 2025-07-04, the Intrinsic Value of Griffon Corp (GFF) is 101.19 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.87 USD, the upside of Griffon Corp is 29.9%.

The range of the Intrinsic Value is 72.33 - 157.28 USD.

Is GFF undervalued or overvalued?

Based on its market price of 77.87 USD and our intrinsic valuation, Griffon Corp (GFF) is undervalued by 29.9%.

77.87 USD
Stock Price
101.19 USD
Intrinsic Value
Intrinsic Value Details

GFF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 72.33 - 157.28 101.19 29.9%
DCF (Growth Exit 10Y) 81.2 - 160.55 108.40 39.2%
DCF (EBITDA Exit 5Y) 63.23 - 85.3 71.89 -7.7%
DCF (EBITDA Exit 10Y) 76.39 - 103.94 87.67 12.6%
Peter Lynch Fair Value 59.53 - 59.53 59.53 -23.56%
P/E Multiples 72.94 - 102.35 91.10 17.0%
EV/EBITDA Multiples 49.74 - 76.15 62.05 -20.3%
Earnings Power Value 38.77 - 57.62 48.20 -38.1%
Dividend Discount Model - Stable 33.55 - 77.21 55.38 -28.9%
Dividend Discount Model - Multi Stages 45.29 - 80.42 57.89 -25.7%

GFF Intrinsic Value - Key Valuation Metrics

Market Cap (mil)3,662
Beta1.06
Outstanding shares (mil)47
Enterprise Value (mil)5,071
Market risk premium5.1%
Cost of Equity10%
Cost of Debt5.95%
WACC8.2%