GNRC
Generac Holdings Inc
Price:  
152.37 
USD
Volume:  
716,859.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GNRC Intrinsic Value

18.90 %
Upside

What is the intrinsic value of GNRC?

As of 2025-07-07, the Intrinsic Value of Generac Holdings Inc (GNRC) is 181.19 USD. This GNRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.37 USD, the upside of Generac Holdings Inc is 18.90%.

The range of the Intrinsic Value is 140.92 - 252.91 USD

Is GNRC undervalued or overvalued?

Based on its market price of 152.37 USD and our intrinsic valuation, Generac Holdings Inc (GNRC) is undervalued by 18.90%.

152.37 USD
Stock Price
181.19 USD
Intrinsic Value
Intrinsic Value Details

GNRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 140.92 - 252.91 181.19 18.9%
DCF (Growth 10y) 180.13 - 305.46 225.61 48.1%
DCF (EBITDA 5y) 226.14 - 290.57 255.91 68.0%
DCF (EBITDA 10y) 261.33 - 351.46 302.20 98.3%
Fair Value 78.93 - 78.93 78.93 -48.20%
P/E 144.69 - 193.83 167.68 10.0%
EV/EBITDA 172.80 - 233.49 208.08 36.6%
EPV 61.65 - 82.32 71.99 -52.8%
DDM - Stable 38.54 - 86.94 62.74 -58.8%
DDM - Multi 91.49 - 162.79 117.38 -23.0%

GNRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,002.02
Beta 1.28
Outstanding shares (mil) 59.08
Enterprise Value (mil) 10,139.26
Market risk premium 4.60%
Cost of Equity 10.06%
Cost of Debt 4.93%
WACC 9.26%