As of 2025-10-17, the Intrinsic Value of W R Grace & Co (GRA) is 83.92 USD. This GRA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.99 USD, the upside of W R Grace & Co is 19.90%.
The range of the Intrinsic Value is 35.29 - 495.87 USD
Based on its market price of 69.99 USD and our intrinsic valuation, W R Grace & Co (GRA) is undervalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.29 - 495.87 | 83.92 | 19.9% |
| DCF (Growth 10y) | 60.02 - 658.92 | 123.58 | 76.6% |
| DCF (EBITDA 5y) | 38.57 - 66.12 | 49.90 | -28.7% |
| DCF (EBITDA 10y) | 55.59 - 94.90 | 71.77 | 2.5% |
| Fair Value | 15.26 - 15.26 | 15.26 | -78.19% |
| P/E | 11.39 - 31.61 | 19.34 | -72.4% |
| EV/EBITDA | 5.50 - 46.08 | 25.45 | -63.6% |
| EPV | 4.96 - 18.05 | 11.51 | -83.6% |
| DDM - Stable | 13.12 - 60.64 | 36.88 | -47.3% |
| DDM - Multi | 32.20 - 110.16 | 49.21 | -29.7% |
| Market Cap (mil) | 4,638.24 |
| Beta | 1.44 |
| Outstanding shares (mil) | 66.27 |
| Enterprise Value (mil) | 6,611.64 |
| Market risk premium | 4.24% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.74% |
| WACC | 6.59% |