What is the intrinsic value of GRC?
As of 2026-04-05, the Intrinsic Value of Gorman-Rupp Co (GRC) is
50.38 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 62.50 USD, the upside of Gorman-Rupp Co is
-19.40%.
Is GRC undervalued or overvalued?
Based on its market price of 62.50 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is overvalued by 19.40%.
50.38 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.83) - 412.91 |
(4.10) |
-106.6% |
| DCF (Growth 10y) |
(6.81) - 508.18 |
(3.93) |
-106.3% |
| DCF (EBITDA 5y) |
(6.44) - 90.18 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(6.81) - 133.28 |
(1,234.50) |
-123450.0% |
| Fair Value |
50.38 - 50.38 |
50.38 |
-19.40% |
| P/E |
40.58 - 50.98 |
46.34 |
-25.9% |
| EV/EBITDA |
30.55 - 64.63 |
47.08 |
-24.7% |
| EPV |
(8.56) - 43.87 |
17.65 |
-71.8% |
| DDM - Stable |
21.76 - 108.00 |
64.88 |
3.8% |
| DDM - Multi |
63.92 - 242.70 |
100.75 |
61.2% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,644.38 |
| Beta |
0.88 |
| Outstanding shares (mil) |
26.31 |
| Enterprise Value (mil) |
1,916.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.08% |
| Cost of Debt |
730.49% |
| WACC |
98.38% |