As of 2024-12-12, the Intrinsic Value of Gibraltar Industries Inc (ROCK) is
100.27 USD. This ROCK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.02 USD, the upside of Gibraltar Industries Inc is
43.20%.
The range of the Intrinsic Value is 79.68 - 140.20 USD
100.27 USD
Intrinsic Value
ROCK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.68 - 140.20 |
100.27 |
43.2% |
| DCF (Growth 10y) |
90.44 - 150.45 |
111.03 |
58.6% |
| DCF (EBITDA 5y) |
89.00 - 112.13 |
94.22 |
34.6% |
| DCF (EBITDA 10y) |
97.24 - 124.24 |
104.92 |
49.8% |
| Fair Value |
44.80 - 44.80 |
44.80 |
-36.02% |
| P/E |
70.08 - 94.43 |
80.23 |
14.6% |
| EV/EBITDA |
68.21 - 88.09 |
73.86 |
5.5% |
| EPV |
51.01 - 62.02 |
56.51 |
-19.3% |
| DDM - Stable |
19.35 - 42.97 |
31.16 |
-55.5% |
| DDM - Multi |
31.10 - 54.78 |
39.77 |
-43.2% |
ROCK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,124.41 |
| Beta |
1.32 |
| Outstanding shares (mil) |
30.34 |
| Enterprise Value (mil) |
1,895.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.41% |
| Cost of Debt |
4.48% |
| WACC |
7.89% |