
Graham Holdings Co
NYSE:GHC

Intrinsic Value
The intrinsic value of one
GHC
stock under the Base Case scenario is
690.44
USD.
Compared to the current market price of 957.38 USD,
Graham Holdings Co
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Graham Holdings Co
Fundamental Analysis



Revenue & Expenses Breakdown
Graham Holdings Co
Balance Sheet Decomposition
Graham Holdings Co
Current Assets | 2B |
Cash & Short-Term Investments | 1.1B |
Receivables | 504.8m |
Other Current Assets | 456.1m |
Non-Current Assets | 5.6B |
Long-Term Investments | 156.9m |
PP&E | 936.4m |
Intangibles | 1.7B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Graham Holdings Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Graham Holdings Co
Revenue
|
6B
USD
|
Cost of Revenue
|
-4.1B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-889.2m
USD
|
Operating Income
|
923.8m
USD
|
Other Expenses
|
-180.3m
USD
|
Net Income
|
743.5m
USD
|
GHC Profitability Score
Profitability Due Diligence
Graham Holdings Co's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Graham Holdings Co's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
GHC Solvency Score
Solvency Due Diligence
Graham Holdings Co's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Graham Holdings Co's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GHC Price Targets Summary
Graham Holdings Co
According to Wall Street analysts, the average 1-year price target for
GHC
is 800.7 USD
with a low forecast of 792.85 USD and a high forecast of 824.25 USD.
Dividends
Current shareholder yield for GHC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GHC
stock under the Base Case scenario is
690.44
USD.
Compared to the current market price of 957.38 USD,
Graham Holdings Co
is
Overvalued by 28%.