The Gorman-Rupp Company
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-70.9% vs price
Base Case (Median)
-43.4% vs price
Bull Case (75th pct.)
-29.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.67 | -89.3% | High (40%) |
| PE Comparable | $45.66 | -43.4% | Medium (25%) |
| Growth Trajectory DCF | $81.69 | 1.3% | Medium (20%) |
| Graham Number | $28.94 | -64.1% | High (80%) |
| EV/EBITDA | $45.75 | -43.3% | Medium (20%) |
| EV/FCF | $68.73 | -14.8% | Medium (20%) |
| Earnings Power Value | $17.98 | -77.7% | High (70%) |
Based on 7 out of 8 methods, GRC appears overvalued at the current price of $80.65. The base case fair value of $45.66 implies 43.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.