As of 2024-12-12, 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
83.92 USD
Intrinsic Value
GRA Intrinsic Value - Valuation Summary
|
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) |
35.91 - 55.55 |
44.22 |
-36.8% |
| DCF (EBITDA 10y) |
52.88 - 83.02 |
65.68 |
-6.2% |
| Fair Value |
15.26 - 15.26 |
15.26 |
-78.19% |
| P/E |
13.47 - 27.29 |
19.60 |
-72.0% |
| EV/EBITDA |
20.41 - 36.62 |
27.77 |
-60.3% |
| 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% |
GRA Intrinsic Value - Key Valuation Metrics
| 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% |