GORMAN RUPP CO (GRC)
Pumps & Pumping Equipment · Industrials · $2.2B
Intrinsic Value (Consensus)
$28.91
Current Price
$84.98
Margin of Safety
-66%
66% Above Intrinsic Value
Value: $29
Price: $85
Valuation Model Estimates
Current Price: $84.98
DCF (Discounted Cash Flow)
$165.11
Graham Number
$26.72
Earnings Power Value
$19.61
Relative Value (P/E)
$40.40
Dividend Discount Model
Not applicable
—
Consensus Value
$28.91
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
54
Profitability
18/25
Strength
19/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.02
- EPS (Forward)
- $2.42
- Book Value
- $15.71
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.8%
- Debt/Equity
- 74%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- 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