G

Gorman-Rupp Co
NYSE:GRC

Watchlist Manager
Gorman-Rupp Co
NYSE:GRC
Watchlist
Price: 35.73 USD 0.59% Market Closed
Market Cap: 939.3m USD

Relative Value

The Relative Value of one GRC stock under the Base Case scenario is 48.78 USD. Compared to the current market price of 35.73 USD, Gorman-Rupp Co is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GRC Relative Value
Base Case
48.78 USD
Undervaluation 27%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
49
Median 3Y
1.4
Median 5Y
1.6
Industry
1.6
Forward
1.4
vs History
96
vs Industry
32
Median 3Y
28.8
Median 5Y
29.8
Industry
21
Forward
17
vs History
74
vs Industry
39
Median 3Y
14.2
Median 5Y
14.7
Industry
14.4
vs History
4
vs Industry
20
Median 3Y
26.2
Median 5Y
21
Industry
20.6
vs History
57
vs Industry
32
Median 3Y
2.4
Median 5Y
2.5
Industry
1.8
vs History
71
vs Industry
40
Median 3Y
2
Median 5Y
2
Industry
1.7
Forward
1.8
vs History
95
vs Industry
44
Median 3Y
6.7
Median 5Y
6.9
Industry
6.2
vs History
95
vs Industry
42
Median 3Y
11.6
Median 5Y
12.9
Industry
12.2
Forward
13
vs History
95
vs Industry
41
Median 3Y
15.4
Median 5Y
17.6
Industry
16.2
Forward
12.7
vs History
53
vs Industry
31
Median 3Y
16.6
Median 5Y
15.9
Industry
14.5
vs History
50
vs Industry
24
Median 3Y
23
Median 5Y
18.8
Industry
17.9
vs History
61
vs Industry
39
Median 3Y
1.5
Median 5Y
1.6
Industry
1.3

Multiples Across Competitors

GRC Competitors Multiples
Gorman-Rupp Co Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Gorman-Rupp Co
NYSE:GRC
939.5m USD 1.4 21.2 10.5 13.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
84.5B USD 4.3 24.9 18.3 22.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12T JPY 2.4 49 22.3 31.6
SE
Atlas Copco AB
STO:ATCO A
749.1B SEK 4.2 25.6 16.4 20.4
US
Illinois Tool Works Inc
NYSE:ITW
71.6B USD 4.5 21.3 17.6 19.3
CH
Schindler Holding AG
SIX:SCHP
32.1B CHF 2.9 33.8 20.3 25.6
US
Otis Worldwide Corp
NYSE:OTIS
38B USD 2.7 24.8 22.8 25.2
US
Barnes Group Inc
NYSE:B
37.1B USD 2.8 16 5.6 7.7
FI
Kone Oyj
OMXH:KNEBV
29.3B EUR 2.6 30.5 18.3 22.7
US
Ingersoll Rand Inc
NYSE:IR
32.9B USD 4.5 40 18.5 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
G
Gorman-Rupp Co
NYSE:GRC
Average EV/EBITDA: 15 635.5
10.5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.3
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.3
12%
1.9
SE
Atlas Copco AB
STO:ATCO A
16.4
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.6
3%
5.9
CH
Schindler Holding AG
SIX:SCHP
20.3
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.8
8%
2.8
US
Barnes Group Inc
NYSE:B
5.6
16%
0.4
FI
K
Kone Oyj
OMXH:KNEBV
18.3
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.5
9%
2.1