GRIFFON CORP (GFF)
Metal Doors, Sash, Frames, Moldings & Trim · Industrials · $1.0B
Intrinsic Value (Consensus)
$11.54
Current Price
$21.80
Margin of Safety
-47.1%
47.1% Above Intrinsic Value
Value: $12
Price: $22
Valuation Model Estimates
Current Price: $21.80
DCF (Discounted Cash Flow)
$10.36
Graham Number
$6.27
Earnings Power Value
$10.58
Relative Value (P/E)
$21.80
Dividend Discount Model
$8.67
Consensus Value
$11.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.09
- EPS (Forward)
- $1.11
- Book Value
- $1.60
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 69.1%
- Debt/Equity
- 2060%
- Revenue Growth
- -3.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 3.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance