GHC
Graham Holdings Co
Price:  
968.98 
USD
Volume:  
62,401.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GHC Intrinsic Value

117.20 %
Upside

What is the intrinsic value of GHC?

As of 2025-06-24, the Intrinsic Value of Graham Holdings Co (GHC) is 2,105.07 USD. This GHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 968.98 USD, the upside of Graham Holdings Co is 117.20%.

The range of the Intrinsic Value is 1,740.79 - 2,663.01 USD

Is GHC undervalued or overvalued?

Based on its market price of 968.98 USD and our intrinsic valuation, Graham Holdings Co (GHC) is undervalued by 117.20%.

968.98 USD
Stock Price
2,105.07 USD
Intrinsic Value
Intrinsic Value Details

GHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,740.79 - 2,663.01 2,105.07 117.2%
DCF (Growth 10y) 2,061.87 - 3,092.56 2,470.92 155.0%
DCF (EBITDA 5y) 1,828.09 - 2,575.24 2,201.52 127.2%
DCF (EBITDA 10y) 2,141.54 - 3,030.87 2,565.37 164.7%
Fair Value 4,292.02 - 4,292.02 4,292.02 342.94%
P/E 2,338.29 - 3,697.85 3,071.11 216.9%
EV/EBITDA (934.28) - 3,107.59 743.43 -23.3%
EPV 682.48 - 953.80 818.14 -15.6%
DDM - Stable 1,147.13 - 2,295.88 1,721.51 77.7%
DDM - Multi 1,316.30 - 2,126.62 1,632.42 68.5%

GHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,224.75
Beta 0.74
Outstanding shares (mil) 4.36
Enterprise Value (mil) 4,945.54
Market risk premium 4.60%
Cost of Equity 9.10%
Cost of Debt 6.74%
WACC 8.32%