What is the intrinsic value of GRC?
As of 2025-09-18, the Intrinsic Value of Gorman-Rupp Co (GRC) is
49.24 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 43.57 USD, the upside of Gorman-Rupp Co is
13.02%.
Is GRC undervalued or overvalued?
Based on its market price of 43.57 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is undervalued by 13.02%.
49.24 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(9.17) - 403.70 |
(7.34) |
-116.8% |
| DCF (Growth 10y) |
(9.17) - 502.22 |
(7.27) |
-116.7% |
| DCF (EBITDA 5y) |
(9.03) - 76.43 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(9.16) - 118.01 |
(1,234.50) |
-123450.0% |
| Fair Value |
49.24 - 49.24 |
49.24 |
13.02% |
| P/E |
37.03 - 47.64 |
43.69 |
0.3% |
| EV/EBITDA |
25.10 - 49.60 |
32.51 |
-25.4% |
| EPV |
(10.83) - 32.98 |
11.08 |
-74.6% |
| DDM - Stable |
18.75 - 118.96 |
68.85 |
58.0% |
| DDM - Multi |
49.45 - 241.45 |
81.83 |
87.8% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,146.33 |
| Beta |
1.14 |
| Outstanding shares (mil) |
26.31 |
| Enterprise Value (mil) |
1,456.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
733.69% |
| WACC |
150.02% |