DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Gorman-Rupp Company (GRC)

Industrials | Industrial - Machinery

Today's Price

$74.11

Today's Fair Value

$78.58 +6.03%

Margin of Safety

+5.69%

Projected Value (5Y)

$126.56 +70.77%

Dividends Paid (5Y)

$4.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.4% | CAGR (5y): 21.67%

Diluted Shares Growth Rate

Regression: 0.05% | CAGR (5y): 0.15%

Dividend Growth Rate

Regression: 7.2% | CAGR (5y): 4.16%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.25x)

Discount Rate