As of 2024-12-14, the Intrinsic Value of Great Lakes Dredge & Dock Corp (GLDD) is
8.25 USD. This GLDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.98 USD, the upside of Great Lakes Dredge & Dock Corp is
-31.10%.
The range of the Intrinsic Value is 5.39 - 13.36 USD
GLDD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.39 - 13.36 |
8.25 |
-31.1% |
| DCF (Growth 10y) |
7.33 - 15.47 |
10.28 |
-14.2% |
| DCF (EBITDA 5y) |
21.19 - 33.97 |
27.24 |
127.3% |
| DCF (EBITDA 10y) |
18.57 - 31.35 |
24.40 |
103.7% |
| Fair Value |
21.97 - 21.97 |
21.97 |
83.36% |
| P/E |
9.95 - 32.70 |
20.01 |
67.1% |
| EV/EBITDA |
13.70 - 31.42 |
23.61 |
97.1% |
| EPV |
(11.60) - (13.08) |
(12.34) |
-203.0% |
| DDM - Stable |
5.11 - 11.26 |
8.18 |
-31.7% |
| DDM - Multi |
5.62 - 9.76 |
7.15 |
-40.3% |
GLDD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
805.89 |
| Beta |
1.47 |
| Outstanding shares (mil) |
67.27 |
| Enterprise Value (mil) |
1,208.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.53% |
| Cost of Debt |
6.44% |
| WACC |
9.38% |