As of 2024-12-13, the Intrinsic Value of Gorman-Rupp Co (GRC) is
36.33 USD. This GRC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 41.35 USD, the upside of Gorman-Rupp Co is
-12.15%.
36.33 USD
Intrinsic Value
GRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10.40) - 425.11 |
(8.66) |
-121.0% |
| DCF (Growth 10y) |
(10.40) - 501.83 |
(8.60) |
-120.8% |
| DCF (EBITDA 5y) |
(10.24) - 78.47 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(10.40) - 115.98 |
(1,234.50) |
-123450.0% |
| Fair Value |
36.33 - 36.33 |
36.33 |
-12.15% |
| P/E |
42.02 - 52.34 |
46.63 |
12.8% |
| EV/EBITDA |
25.42 - 65.56 |
40.75 |
-1.4% |
| EPV |
(12.36) - 20.28 |
3.96 |
-90.4% |
| DDM - Stable |
16.66 - 101.55 |
59.10 |
42.9% |
| DDM - Multi |
58.26 - 266.32 |
94.54 |
128.6% |
GRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,084.61 |
| Beta |
1.37 |
| Outstanding shares (mil) |
26.23 |
| Enterprise Value (mil) |
1,425.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.70% |
| Cost of Debt |
733.31% |
| WACC |
162.94% |