GRACO INC (GGG)
Pumps & Pumping Equipment · Industrials · $12.6B
Intrinsic Value (Consensus)
$46.96
Current Price
$76.27
Margin of Safety
-38.4%
38.4% Above Intrinsic Value
Value: $47
Price: $76
Valuation Model Estimates
Current Price: $76.27
DCF (Discounted Cash Flow)
$82.61
Graham Number
$33.37
Earnings Power Value
$29.90
Relative Value (P/E)
$61.60
Dividend Discount Model
$27.31
Consensus Value
$46.96
Model Assumptions
Discount Rate
10.3%
Growth Rate
9.2%
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%.
Health Score
C
59
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
13/25
Key Financials
- EPS (TTM)
- $3.08
- EPS (Forward)
- $3.36
- Book Value
- $16.07
- P/E Ratio
- 20.0
- Forward P/E
- 18.3
- PEG Ratio
- —
- ROE
- 19.7%
- Debt/Equity
- —
- Revenue Growth
- 5.8%
- Earnings Growth
- 9.2%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance