Graham Corporation logo GHM - Graham Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 3
SELL 0
STRONG
SELL
0
| PRICE TARGET: $132.50 DETAILS
HIGH: $135.00
LOW: $130.00
MEDIAN: $132.50
CONSENSUS: $132.50
UPSIDE: 22.92%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 100.5% above fair value
Current Price $107.79
Bear Case $43.01 60.1% downside ($43.01 - $107.79) / $107.79 = -60.1% $1.51 × 18x P/E
Fair Value $53.77 50.1% downside ($53.77 - $107.79) / $107.79 = -50.1% $1.51 × 22x P/E
Bull Case $64.51 40.1% downside ($64.51 - $107.79) / $107.79 = -40.1% $1.51 × 27x P/E

Adjust Assumptions

22.5x
1.51$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 71.2x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $132.50 from 6 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $53.77 per share.

Warnings

The company's reported profits differ from official accounting profits by 35%. Check what costs are being left out of the adjusted number.
Dividend-based valuation: $11.73 (below our primary estimate by 66%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $132.50 (from 6 analysts). Our estimate is 74% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples