GNRC
Generac Holdings Inc
Price:  
134.97 
USD
Volume:  
685,769.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GNRC Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Generac Holdings Inc (GNRC) is 173.13 USD. This GNRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.97 USD, the upside of Generac Holdings Inc is %.

The range of the Intrinsic Value is 119.82 - 300.12 USD

134.97 USD
Stock Price
173.13 USD
Intrinsic Value
Intrinsic Value Details

GNRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.82 - 300.12 173.13 28.3%
DCF (Growth 10y) 177.42 - 422.64 250.49 85.6%
DCF (EBITDA 5y) 172.11 - 251.88 209.96 55.6%
DCF (EBITDA 10y) 227.56 - 356.58 285.83 111.8%
Fair Value 21.24 - 21.24 21.24 -84.26%
P/E 81.93 - 129.39 107.60 -20.3%
EV/EBITDA 106.76 - 147.02 131.02 -2.9%
EPV 59.92 - 93.24 76.58 -43.3%
DDM - Stable 26.05 - 74.82 50.43 -62.6%
DDM - Multi 87.48 - 203.17 123.21 -8.7%

GNRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,180.53
Beta 2.66
Outstanding shares (mil) 60.61
Enterprise Value (mil) 9,492.44
Market risk premium 4.60%
Cost of Equity 10.33%
Cost of Debt 4.86%
WACC 9.28%