GRANITE CONSTRUCTION INC (GVA)
Heavy Construction Other Than Bldg Const - Contractors · Industrials · $6.4B
Intrinsic Value (Consensus)
$51.60
Current Price
$145.18
Margin of Safety
-64.5%
64.5% Above Intrinsic Value
Value: $52
Price: $145
Valuation Model Estimates
Current Price: $145.18
DCF (Discounted Cash Flow)
$354.44
Graham Number
$48.38
Earnings Power Value
$37.48
Relative Value (P/E)
$77.20
Dividend Discount Model
$43.33
Consensus Value
$51.60
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
63
Profitability
22/25
Strength
15/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 114%
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $3.86
- EPS (Forward)
- $4.63
- Book Value
- $26.95
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.4%
- Debt/Equity
- 114%
- Revenue Growth
- 10.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- 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