What is the intrinsic value of GRC?
As of 2026-04-03, the Intrinsic Value of Gorman-Rupp Co (GRC) is
50.38 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 62.50 USD, the upside of Gorman-Rupp Co is
-19.40%.
Is GRC undervalued or overvalued?
Based on its market price of 62.50 USD and our intrinsic valuation, Gorman-Rupp Co (GRC) is overvalued by 19.40%.
50.38 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.87) - 420.69 |
(4.18) |
-106.7% |
| DCF (Growth 10y) |
(6.85) - 517.79 |
(4.01) |
-106.4% |
| DCF (EBITDA 5y) |
(6.50) - 90.83 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(6.85) - 134.18 |
(1,234.50) |
-123450.0% |
| Fair Value |
50.38 - 50.38 |
50.38 |
-19.40% |
| P/E |
41.07 - 54.00 |
48.35 |
-22.6% |
| EV/EBITDA |
30.82 - 64.63 |
47.19 |
-24.5% |
| EPV |
(8.59) - 44.07 |
17.74 |
-71.6% |
| DDM - Stable |
21.63 - 109.37 |
65.50 |
4.8% |
| DDM - Multi |
63.52 - 245.86 |
100.53 |
60.8% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,644.38 |
| Beta |
0.93 |
| Outstanding shares (mil) |
26.31 |
| Enterprise Value (mil) |
1,916.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.09% |
| Cost of Debt |
730.49% |
| WACC |
99.72% |