The Discounted Cash Flow (DCF) valuation of Graham Holdings Co (GHC) is 2,203.91 USD. With the latest stock price at 818.68 USD, the upside of Graham Holdings Co based on DCF is 169.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.3% | 5.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,359.22 - 5,506.07 | 2,203.91 |
| Upside | 66.0% - 572.6% | 169.2% |