As of 2024-12-11, the Intrinsic Value of Granite Construction Inc (GVA) is
59.83 USD. This GVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.70 USD, the upside of Granite Construction Inc is
-37.50%.
The range of the Intrinsic Value is 41.68 - 101.48 USD
59.83 USD
Intrinsic Value
GVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.68 - 101.48 |
59.83 |
-37.5% |
| DCF (Growth 10y) |
56.40 - 126.44 |
77.86 |
-18.6% |
| DCF (EBITDA 5y) |
92.40 - 142.57 |
115.85 |
21.1% |
| DCF (EBITDA 10y) |
95.17 - 154.75 |
121.91 |
27.4% |
| Fair Value |
12.68 - 12.68 |
12.68 |
-86.75% |
| P/E |
42.07 - 81.69 |
57.87 |
-39.5% |
| EV/EBITDA |
64.78 - 94.04 |
77.05 |
-19.5% |
| EPV |
5.51 - 9.37 |
7.44 |
-92.2% |
| DDM - Stable |
18.97 - 53.55 |
36.26 |
-62.1% |
| DDM - Multi |
47.49 - 103.69 |
65.09 |
-32.0% |
GVA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,182.09 |
| Beta |
0.98 |
| Outstanding shares (mil) |
43.70 |
| Enterprise Value (mil) |
4,458.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.31% |
| Cost of Debt |
4.75% |
| WACC |
9.38% |