As of 2025-07-04, the Intrinsic Value of Graham Holdings Co (GHC) is 2,103.53 USD. This GHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 952.62 USD, the upside of Graham Holdings Co is 120.80%.
The range of the Intrinsic Value is 1,738.13 - 2,664.24 USD
Based on its market price of 952.62 USD and our intrinsic valuation, Graham Holdings Co (GHC) is undervalued by 120.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,738.13 - 2,664.24 | 2,103.53 | 120.8% |
| DCF (Growth 10y) | 2,058.59 - 3,094.02 | 2,469.06 | 159.2% |
| DCF (EBITDA 5y) | 1,850.64 - 2,523.48 | 2,180.43 | 128.9% |
| DCF (EBITDA 10y) | 2,158.58 - 2,984.67 | 2,546.81 | 167.3% |
| Fair Value | 4,292.02 - 4,292.02 | 4,292.02 | 350.55% |
| P/E | 2,286.79 - 3,566.14 | 2,943.55 | 209.0% |
| EV/EBITDA | (947.85) - 3,045.15 | 723.07 | -24.1% |
| EPV | 681.29 - 954.22 | 817.75 | -14.2% |
| DDM - Stable | 1,146.29 - 2,298.65 | 1,722.47 | 80.8% |
| DDM - Multi | 1,315.13 - 2,129.54 | 1,632.46 | 71.4% |
| Market Cap (mil) | 4,153.42 |
| Beta | 0.74 |
| Outstanding shares (mil) | 4.36 |
| Enterprise Value (mil) | 4,874.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.10% |
| Cost of Debt | 6.74% |
| WACC | 8.33% |