What is the intrinsic value of GRC?
As of 2026-01-05, the Intrinsic Value of Gorman-Rupp Co (GRC) is
47.74 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 48.14 USD, the upside of Gorman-Rupp Co is
-0.82%.
Is GRC undervalued or overvalued?
Based on its market price of 48.14 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is overvalued by 0.82%.
47.74 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.50) - 296.47 |
(5.43) |
-111.3% |
| DCF (Growth 10y) |
(7.49) - 366.50 |
(5.32) |
-111.0% |
| DCF (EBITDA 5y) |
(7.23) - 82.66 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(7.48) - 121.96 |
(1,234.50) |
-123450.0% |
| Fair Value |
47.74 - 47.74 |
47.74 |
-0.82% |
| P/E |
35.68 - 49.50 |
43.20 |
-10.3% |
| EV/EBITDA |
27.66 - 49.58 |
36.00 |
-25.2% |
| EPV |
(9.58) - 31.28 |
10.85 |
-77.5% |
| DDM - Stable |
18.21 - 85.02 |
51.61 |
7.2% |
| DDM - Multi |
49.56 - 175.74 |
76.83 |
59.6% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,266.56 |
| Beta |
0.93 |
| Outstanding shares (mil) |
26.31 |
| Enterprise Value (mil) |
1,545.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.68% |
| Cost of Debt |
733.69% |
| WACC |
138.41% |