As of 2025-01-25, the Intrinsic Value of Graham Holdings Co (GHC) is 813.86 USD. This GHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 907.16 USD, the upside of Graham Holdings Co is -10.30%.

The range of the Intrinsic Value is 615.38 - 1,174.20 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	615.38 - 1,174.20	813.86	-10.3%
DCF (Growth 10y)	986.95 - 1,766.45	1,265.80	39.5%
DCF (EBITDA 5y)	782.28 - 1,315.01	1,055.21	16.3%
DCF (EBITDA 10y)	1,095.91 - 1,794.37	1,436.42	58.3%
Fair Value	2,040.89 - 2,040.89	2,040.89	124.98%
P/E	1,097.18 - 1,624.55	1,434.56	58.1%
EV/EBITDA	(951.53) - 1,036.00	(127.51)	-114.1%
EPV	559.89 - 747.74	653.82	-27.9%
DDM - Stable	557.20 - 1,266.92	912.06	0.5%
DDM - Multi	855.74 - 1,507.66	1,091.39	20.3%