GGG
Graco Inc
Price:  
86.81 
USD
Volume:  
566,153.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GGG Intrinsic Value

-8.80 %
Upside

What is the intrinsic value of GGG?

As of 2025-07-20, the Intrinsic Value of Graco Inc (GGG) is 79.17 USD. This GGG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.81 USD, the upside of Graco Inc is -8.80%.

The range of the Intrinsic Value is 58.89 - 127.63 USD

Is GGG undervalued or overvalued?

Based on its market price of 86.81 USD and our intrinsic valuation, Graco Inc (GGG) is overvalued by 8.80%.

86.81 USD
Stock Price
79.17 USD
Intrinsic Value
Intrinsic Value Details

GGG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.89 - 127.63 79.17 -8.8%
DCF (Growth 10y) 64.37 - 130.40 84.03 -3.2%
DCF (EBITDA 5y) 75.97 - 93.91 86.12 -0.8%
DCF (EBITDA 10y) 77.83 - 100.40 89.63 3.2%
Fair Value 23.27 - 23.27 23.27 -73.20%
P/E 76.82 - 81.93 79.97 -7.9%
EV/EBITDA 61.86 - 92.75 78.93 -9.1%
EPV 28.25 - 34.99 31.62 -63.6%
DDM - Stable 28.81 - 88.62 58.71 -32.4%
DDM - Multi 45.88 - 105.90 63.60 -26.7%

GGG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,508.56
Beta 0.90
Outstanding shares (mil) 167.13
Enterprise Value (mil) 14,000.01
Market risk premium 4.60%
Cost of Equity 9.03%
Cost of Debt 5.58%
WACC 9.02%