As of 2025-05-29, the Intrinsic Value of Great Lakes Dredge & Dock Corp (GLDD) is 16.30 USD. This GLDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.11 USD, the upside of Great Lakes Dredge & Dock Corp is 46.70%.
The range of the Intrinsic Value is 11.37 - 25.68 USD
Based on its market price of 11.11 USD and our intrinsic valuation, Great Lakes Dredge & Dock Corp (GLDD) is undervalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.37 - 25.68 | 16.30 | 46.7% |
| DCF (Growth 10y) | 14.02 - 28.52 | 19.08 | 71.7% |
| DCF (EBITDA 5y) | 28.71 - 42.93 | 35.90 | 223.1% |
| DCF (EBITDA 10y) | 25.65 - 40.62 | 32.81 | 195.3% |
| Fair Value | 21.25 - 21.25 | 21.25 | 91.30% |
| P/E | 17.80 - 25.83 | 21.66 | 95.0% |
| EV/EBITDA | 12.85 - 45.05 | 29.19 | 162.8% |
| EPV | (14.03) - (16.42) | (15.22) | -237.0% |
| DDM - Stable | 4.59 - 10.87 | 7.73 | -30.4% |
| DDM - Multi | 8.27 - 16.07 | 11.00 | -0.9% |
| Market Cap (mil) | 748.37 |
| Beta | 1.33 |
| Outstanding shares (mil) | 67.36 |
| Enterprise Value (mil) | 1,188.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.00% |
| Cost of Debt | 6.31% |
| WACC | 9.28% |