As of 2026-04-02, the Intrinsic Value of Gibraltar Industries Inc (ROCK) is 80.46 USD. This ROCK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.54 USD, the upside of Gibraltar Industries Inc is 103.50%.
The range of the Intrinsic Value is 67.51 - 100.36 USD
Based on its market price of 39.54 USD and our intrinsic valuation, Gibraltar Industries Inc (ROCK) is undervalued by 103.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.51 - 100.36 | 80.46 | 103.5% |
| DCF (Growth 10y) | 71.51 - 102.90 | 83.95 | 112.3% |
| DCF (EBITDA 5y) | 55.90 - 91.93 | 70.84 | 79.2% |
| DCF (EBITDA 10y) | 63.30 - 97.30 | 77.26 | 95.4% |
| Fair Value | -7.51 - -7.51 | -7.51 | -119.00% |
| P/E | (24.76) - 60.85 | 9.58 | -75.8% |
| EV/EBITDA | 41.93 - 75.48 | 56.18 | 42.1% |
| EPV | 116.93 - 144.73 | 130.83 | 230.9% |
| DDM - Stable | (9.06) - (17.96) | (13.51) | -134.2% |
| DDM - Multi | 30.02 - 48.80 | 37.38 | -5.5% |
| Market Cap (mil) | 1,168.41 |
| Beta | 1.34 |
| Outstanding shares (mil) | 29.55 |
| Enterprise Value (mil) | 1,052.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.56% |
| Cost of Debt | 4.48% |
| WACC | 6.96% |