GRA
W R Grace & Co
Price:  
69.99 
USD
Volume:  
1,157,591.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRA Intrinsic Value

%
Upside

As of 2024-06-25, 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 %.

The range of the Intrinsic Value is 35.29 - 495.87 USD

69.99 USD
Stock Price
83.92 USD
Intrinsic Value
Intrinsic Value Details

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) 37.61 - 62.68 48.64 -30.5%
DCF (EBITDA 10y) 54.61 - 91.04 70.41 0.6%
Fair Value 15.26 - 15.26 15.26 -78.19%
P/E 13.43 - 36.32 22.61 -67.7%
EV/EBITDA 17.26 - 43.00 28.91 -58.7%
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%