GLDD
Great Lakes Dredge & Dock Corp
Price:  
9.15 
USD
Volume:  
592,051.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GLDD Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Great Lakes Dredge & Dock Corp (GLDD) is 5.92 USD. This GLDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.15 USD, the upside of Great Lakes Dredge & Dock Corp is %.

The range of the Intrinsic Value is 2.94 - 12.48 USD

9.15 USD
Stock Price
5.92 USD
Intrinsic Value
Intrinsic Value Details

GLDD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.94 - 12.48 5.92 -35.3%
DCF (Growth 10y) 3.87 - 13.37 6.88 -24.8%
DCF (EBITDA 5y) 20.85 - 33.50 27.45 200.0%
DCF (EBITDA 10y) 15.01 - 29.10 21.64 136.5%
Fair Value 5.20 - 5.20 5.20 -43.17%
P/E 4.91 - 9.19 7.05 -22.9%
EV/EBITDA 6.87 - 25.60 16.31 78.3%
EPV (10.47) - (12.95) (11.71) -228.0%
DDM - Stable 1.24 - 2.69 1.97 -78.5%
DDM - Multi 4.90 - 8.54 6.25 -31.7%

GLDD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 609.57
Beta 0.51
Outstanding shares (mil) 66.62
Enterprise Value (mil) 998.80
Market risk premium 4.60%
Cost of Equity 11.36%
Cost of Debt 11.75%
WACC 10.60%