Graham Holdings Co (GHC)
Services-Educational Services · Consumer Discretionary · $5.0B
Intrinsic Value (Consensus)
$1013.35
Current Price
$1146.18
Margin of Safety
-11.6%
11.6% Above Intrinsic Value
Value: $1013
Price: $1146
Valuation Model Estimates
Current Price: $1146.18
DCF (Discounted Cash Flow)
$798.20
Graham Number
$1280.46
Earnings Power Value
$645.34
Relative Value (P/E)
$1329.40
Dividend Discount Model
$86.75
Consensus Value
$1013.35
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%.
Health Score
C
58
Profitability
15/25
Strength
24/25
Valuation
12/25
Growth
7/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $66.47
- EPS (Forward)
- $67.80
- Book Value
- $1096.28
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.1%
- Debt/Equity
- 9%
- Revenue Growth
- 2.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance