As of 2024-12-12, the Intrinsic Value of Graham Holdings Co (GHC) is
817.48 USD. This GHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 954.93 USD, the upside of Graham Holdings Co is
-14.40%.
The range of the Intrinsic Value is 620.19 - 1,173.19 USD
817.48 USD
Intrinsic Value
GHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
620.19 - 1,173.19 |
817.48 |
-14.4% |
| DCF (Growth 10y) |
994.83 - 1,764.92 |
1,271.54 |
33.2% |
| DCF (EBITDA 5y) |
797.97 - 1,304.78 |
1,068.38 |
11.9% |
| DCF (EBITDA 10y) |
1,114.43 - 1,782.85 |
1,451.94 |
52.0% |
| Fair Value |
2,040.89 - 2,040.89 |
2,040.89 |
113.72% |
| P/E |
1,077.59 - 1,575.57 |
1,354.70 |
41.9% |
| EV/EBITDA |
(967.25) - 1,051.45 |
(112.33) |
-111.8% |
| EPV |
563.87 - 747.32 |
655.59 |
-31.3% |
| DDM - Stable |
563.26 - 1,272.36 |
917.81 |
-3.9% |
| DDM - Multi |
866.51 - 1,514.72 |
1,101.81 |
15.4% |
GHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,134.85 |
| Beta |
1.26 |
| Outstanding shares (mil) |
4.33 |
| Enterprise Value (mil) |
4,784.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.96% |
| Cost of Debt |
6.49% |
| WACC |
9.06% |