As of 2025-06-21, the Intrinsic Value of Gibraltar Industries Inc (ROCK) is 91.70 USD. This ROCK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.03 USD, the upside of Gibraltar Industries Inc is 58.00%.
The range of the Intrinsic Value is 70.76 - 134.24 USD
Based on its market price of 58.03 USD and our intrinsic valuation, Gibraltar Industries Inc (ROCK) is undervalued by 58.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.76 - 134.24 | 91.70 | 58.0% |
| DCF (Growth 10y) | 81.39 - 145.60 | 102.72 | 77.0% |
| DCF (EBITDA 5y) | 72.08 - 90.22 | 81.95 | 41.2% |
| DCF (EBITDA 10y) | 80.61 - 101.79 | 91.57 | 57.8% |
| Fair Value | 75.74 - 75.74 | 75.74 | 30.52% |
| P/E | 73.02 - 119.98 | 94.56 | 62.9% |
| EV/EBITDA | 67.81 - 86.95 | 77.60 | 33.7% |
| EPV | 56.88 - 69.75 | 63.31 | 9.1% |
| DDM - Stable | 28.21 - 64.68 | 46.45 | -20.0% |
| DDM - Multi | 33.95 - 61.98 | 44.01 | -24.2% |
| Market Cap (mil) | 1,711.30 |
| Beta | 1.21 |
| Outstanding shares (mil) | 29.49 |
| Enterprise Value (mil) | 1,686.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.77% |
| Cost of Debt | 4.48% |
| WACC | 7.07% |