What is the intrinsic value of GRC?
As of 2025-11-03, 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 44.97 USD, the upside of Gorman-Rupp Co is
9.50%.
Is GRC undervalued or overvalued?
Based on its market price of 44.97 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is undervalued by 9.50%.
49.24 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(9.10) - 356.60 |
(7.21) |
-116.0% |
| DCF (Growth 10y) |
(9.10) - 443.50 |
(7.14) |
-115.9% |
| DCF (EBITDA 5y) |
(8.95) - 77.45 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(9.10) - 118.30 |
(1,234.50) |
-123450.0% |
| Fair Value |
49.24 - 49.24 |
49.24 |
9.50% |
| P/E |
39.27 - 47.04 |
42.66 |
-5.1% |
| EV/EBITDA |
23.68 - 47.65 |
31.88 |
-29.1% |
| EPV |
(10.80) - 31.85 |
10.53 |
-76.6% |
| DDM - Stable |
19.74 - 104.62 |
62.18 |
38.3% |
| DDM - Multi |
52.27 - 211.83 |
83.45 |
85.6% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,183.16 |
| Beta |
1.14 |
| Outstanding shares (mil) |
26.31 |
| Enterprise Value (mil) |
1,493.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.34% |
| Cost of Debt |
733.69% |
| WACC |
145.13% |