As of 2026-09-30, the Intrinsic Value of Gorman-Rupp Co (GRC) is 5.32 USD. This GRC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 75.07 USD, the upside of Gorman-Rupp Co is -92.90%.
The range of the Intrinsic Value is (3.07) - 100.46 USD
Based on its market price of 75.07 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is overvalued by 92.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.26) - 540.64 | (0.81) | -101.1% |
| DCF (Growth 10y) | (4.20) - 665.80 | (0.44) | -100.6% |
| DCF (EBITDA 5y) | (3.07) - 100.46 | 5.32 | -92.9% |
| DCF (EBITDA 10y) | (4.19) - 150.21 | 0.03 | -100.0% |
| Fair Value | 59.03 - 59.03 | 59.03 | -21.36% |
| P/E | 44.87 - 58.35 | 49.29 | -34.3% |
| EV/EBITDA | 40.92 - 64.89 | 52.34 | -30.3% |
| EPV | (6.65) - 47.67 | 20.51 | -72.7% |
| DDM - Stable | 27.26 - 159.75 | 93.50 | 24.6% |
| DDM - Multi | 70.32 - 314.23 | 114.25 | 52.2% |
| Market Cap (mil) | 1,982.60 |
| Beta | 0.48 |
| Outstanding shares (mil) | 26.41 |
| Enterprise Value (mil) | 2,214.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.70% |
| Cost of Debt | 730.36% |
| WACC | 83.69% |