As of 2024-12-15, the Intrinsic Value of Graco Inc (GGG) is
80.81 USD. This GGG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.93 USD, the upside of Graco Inc is
-8.10%.
The range of the Intrinsic Value is 60.10 - 130.83 USD
80.81 USD
Intrinsic Value
GGG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.10 - 130.83 |
80.81 |
-8.1% |
| DCF (Growth 10y) |
65.02 - 131.83 |
84.76 |
-3.6% |
| DCF (EBITDA 5y) |
82.25 - 102.96 |
95.18 |
8.2% |
| DCF (EBITDA 10y) |
81.71 - 106.62 |
95.73 |
8.9% |
| Fair Value |
25.80 - 25.80 |
25.80 |
-70.66% |
| P/E |
70.07 - 80.06 |
76.61 |
-12.9% |
| EV/EBITDA |
65.07 - 89.09 |
79.05 |
-10.1% |
| EPV |
28.49 - 35.06 |
31.77 |
-63.9% |
| DDM - Stable |
28.45 - 88.38 |
58.42 |
-33.6% |
| DDM - Multi |
45.95 - 107.06 |
63.86 |
-27.4% |
GGG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,846.98 |
| Beta |
0.65 |
| Outstanding shares (mil) |
168.85 |
| Enterprise Value (mil) |
14,112.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.02% |
| Cost of Debt |
5.15% |
| WACC |
9.01% |