What is the intrinsic value of GRC?
As of 2025-06-30, the Intrinsic Value of Gorman-Rupp Co (GRC) is
42.18 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 37.08 USD, the upside of Gorman-Rupp Co is
13.76%.
Is GRC undervalued or overvalued?
Based on its market price of 37.08 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is undervalued by 13.76%.
42.18 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10.38) - 339.32 |
(8.83) |
-123.8% |
| DCF (Growth 10y) |
(10.38) - 419.39 |
(8.79) |
-123.7% |
| DCF (EBITDA 5y) |
(10.32) - 67.41 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(10.38) - 105.11 |
(1,234.50) |
-123450.0% |
| Fair Value |
42.18 - 42.18 |
42.18 |
13.76% |
| P/E |
30.64 - 46.54 |
38.52 |
3.9% |
| EV/EBITDA |
20.06 - 43.93 |
26.79 |
-27.8% |
| EPV |
(11.71) - 30.89 |
9.59 |
-74.1% |
| DDM - Stable |
15.97 - 84.76 |
50.36 |
35.8% |
| DDM - Multi |
48.64 - 197.53 |
77.71 |
109.6% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
974.83 |
| Beta |
1.15 |
| Outstanding shares (mil) |
26.29 |
| Enterprise Value (mil) |
1,305.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
733.69% |
| WACC |
166.55% |