As of 2025-01-22, the Intrinsic Value of Griffon Corp (GFF) is
102.59 USD. This GFF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.33 USD, the upside of Griffon Corp is
31.00%.
The range of the Intrinsic Value is 72.36 - 163.64 USD
102.59 USD
Intrinsic Value
GFF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.36 - 163.64 |
102.59 |
31.0% |
| DCF (Growth 10y) |
94.66 - 195.59 |
128.37 |
63.9% |
| DCF (EBITDA 5y) |
71.24 - 97.39 |
81.71 |
4.3% |
| DCF (EBITDA 10y) |
93.10 - 129.35 |
108.05 |
37.9% |
| Fair Value |
53.15 - 53.15 |
53.15 |
-32.14% |
| P/E |
78.30 - 93.84 |
85.02 |
8.5% |
| EV/EBITDA |
51.20 - 77.00 |
64.45 |
-17.7% |
| EPV |
32.24 - 48.26 |
40.25 |
-48.6% |
| DDM - Stable |
29.69 - 69.00 |
49.35 |
-37.0% |
| DDM - Multi |
46.94 - 84.86 |
60.45 |
-22.8% |
GFF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,745.74 |
| Beta |
1.48 |
| Outstanding shares (mil) |
47.82 |
| Enterprise Value (mil) |
5,155.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.04% |
| Cost of Debt |
5.98% |
| WACC |
8.99% |