GVA
Granite Construction Inc
Price:  
62.43 
USD
Volume:  
216,723.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GVA Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Granite Construction Inc (GVA) is 48.08 USD. This GVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.43 USD, the upside of Granite Construction Inc is %.

The range of the Intrinsic Value is 35.49 - 72.82 USD

62.43 USD
Stock Price
48.08 USD
Intrinsic Value
Intrinsic Value Details

GVA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.49 - 72.82 48.08 -23.0%
DCF (Growth 10y) 47.88 - 91.55 62.76 0.5%
DCF (EBITDA 5y) 78.15 - 126.63 98.25 57.4%
DCF (EBITDA 10y) 76.98 - 128.49 98.02 57.0%
Fair Value 4.03 - 4.03 4.03 -93.54%
P/E 18.38 - 41.63 29.16 -53.3%
EV/EBITDA 34.03 - 64.86 47.53 -23.9%
EPV 5.97 - 9.22 7.60 -87.8%
DDM - Stable 5.20 - 12.32 8.76 -86.0%
DDM - Multi 40.27 - 71.59 51.33 -17.8%

GVA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,756.28
Beta 1.95
Outstanding shares (mil) 44.15
Enterprise Value (mil) 2,987.72
Market risk premium 4.60%
Cost of Equity 11.37%
Cost of Debt 5.60%
WACC 9.91%