GHC
Graham Holdings Co
Price:  
761.87 
USD
Volume:  
14,988.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GHC Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Graham Holdings Co (GHC) is 2,120.40 USD. This GHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 761.87 USD, the upside of Graham Holdings Co is %.

The range of the Intrinsic Value is 1,301.13 - 5,366.78 USD

761.87 USD
Stock Price
2,120.40 USD
Intrinsic Value
Intrinsic Value Details

GHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,301.13 - 5,366.78 2,120.40 178.3%
DCF (Growth 10y) 2,059.70 - 7,874.40 3,235.81 324.7%
DCF (EBITDA 5y) 905.28 - 1,231.70 1,069.12 40.3%
DCF (EBITDA 10y) 1,441.22 - 1,955.78 1,691.73 122.0%
Fair Value 1,847.92 - 1,847.92 1,847.92 142.55%
P/E 1,101.02 - 1,501.99 1,315.62 72.7%
EV/EBITDA 750.18 - 1,023.41 858.37 12.7%
EPV 913.10 - 1,199.29 1,056.20 38.6%
DDM - Stable 1,026.10 - 4,630.90 2,828.50 271.3%
DDM - Multi 1,720.79 - 5,972.27 2,664.06 249.7%

GHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,397.94
Beta 0.89
Outstanding shares (mil) 4.46
Enterprise Value (mil) 4,126.48
Market risk premium 4.60%
Cost of Equity 6.24%
Cost of Debt 5.61%
WACC 5.82%