Intrinsic value of Graco Inc. - GGG

Previous Close

$109.38

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$109.38

 
Intrinsic value

$87.06

 
Up/down potential

-20%

 
Rating

sell

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of GGG stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 6.0

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  3.34
  11.80
  11.12
  10.51
  9.96
  9.46
  9.02
  8.61
  8.25
  7.93
  7.63
  7.37
  7.13
  6.92
  6.73
  6.56
  6.40
  6.26
  6.13
  6.02
  5.92
  5.83
  5.74
  5.67
  5.60
  5.54
  5.49
  5.44
  5.40
  5.36
  5.32
Revenue, $m
  1,329
  1,486
  1,651
  1,825
  2,006
  2,196
  2,394
  2,600
  2,815
  3,038
  3,270
  3,511
  3,761
  4,022
  4,292
  4,574
  4,866
  5,171
  5,488
  5,819
  6,163
  6,522
  6,897
  7,288
  7,696
  8,123
  8,568
  9,034
  9,522
  10,032
  10,566
Variable operating expenses, $m
 
  1,134
  1,257
  1,386
  1,522
  1,663
  1,811
  1,964
  2,124
  2,291
  2,463
  2,617
  2,804
  2,998
  3,200
  3,409
  3,628
  3,855
  4,091
  4,337
  4,594
  4,862
  5,141
  5,433
  5,737
  6,055
  6,387
  6,735
  7,098
  7,478
  7,876
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,215
  1,134
  1,257
  1,386
  1,522
  1,663
  1,811
  1,964
  2,124
  2,291
  2,463
  2,617
  2,804
  2,998
  3,200
  3,409
  3,628
  3,855
  4,091
  4,337
  4,594
  4,862
  5,141
  5,433
  5,737
  6,055
  6,387
  6,735
  7,098
  7,478
  7,876
Operating income, $m
  114
  352
  394
  438
  485
  533
  583
  636
  691
  747
  806
  894
  958
  1,024
  1,093
  1,164
  1,239
  1,316
  1,397
  1,481
  1,569
  1,660
  1,756
  1,855
  1,959
  2,068
  2,181
  2,300
  2,424
  2,554
  2,690
EBITDA, $m
  162
  407
  453
  500
  550
  602
  657
  713
  772
  833
  897
  963
  1,031
  1,103
  1,177
  1,254
  1,334
  1,418
  1,505
  1,596
  1,690
  1,789
  1,891
  1,999
  2,110
  2,227
  2,350
  2,477
  2,611
  2,751
  2,897
Interest expense (income), $m
  18
  15
  19
  23
  28
  32
  37
  42
  47
  52
  58
  63
  69
  76
  82
  89
  96
  103
  111
  119
  127
  135
  144
  153
  163
  173
  184
  195
  207
  219
  231
Earnings before tax, $m
  97
  337
  375
  415
  457
  501
  547
  594
  644
  695
  749
  830
  888
  948
  1,011
  1,075
  1,143
  1,213
  1,286
  1,363
  1,442
  1,525
  1,611
  1,702
  1,796
  1,894
  1,997
  2,105
  2,217
  2,335
  2,458
Tax expense, $m
  56
  91
  101
  112
  123
  135
  148
  160
  174
  188
  202
  224
  240
  256
  273
  290
  309
  328
  347
  368
  389
  412
  435
  459
  485
  511
  539
  568
  599
  630
  664
Net income, $m
  41
  246
  274
  303
  334
  366
  399
  434
  470
  507
  547
  606
  648
  692
  738
  785
  834
  886
  939
  995
  1,053
  1,113
  1,176
  1,242
  1,311
  1,383
  1,458
  1,537
  1,619
  1,705
  1,795

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  52
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,243
  1,331
  1,479
  1,635
  1,798
  1,968
  2,145
  2,330
  2,522
  2,722
  2,930
  3,146
  3,370
  3,604
  3,846
  4,098
  4,361
  4,634
  4,918
  5,214
  5,522
  5,844
  6,180
  6,530
  6,896
  7,278
  7,678
  8,095
  8,532
  8,989
  9,467
Adjusted assets (=assets-cash), $m
  1,191
  1,331
  1,479
  1,635
  1,798
  1,968
  2,145
  2,330
  2,522
  2,722
  2,930
  3,146
  3,370
  3,604
  3,846
  4,098
  4,361
  4,634
  4,918
  5,214
  5,522
  5,844
  6,180
  6,530
  6,896
  7,278
  7,678
  8,095
  8,532
  8,989
  9,467
Revenue / Adjusted assets
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
  1.116
Average production assets, $m
  390
  435
  484
  535
  588
  643
  701
  762
  825
  890
  958
  1,029
  1,102
  1,178
  1,258
  1,340
  1,426
  1,515
  1,608
  1,705
  1,806
  1,911
  2,021
  2,135
  2,255
  2,380
  2,511
  2,647
  2,790
  2,939
  3,096
Working capital, $m
  325
  315
  350
  387
  425
  466
  508
  551
  597
  644
  693
  744
  797
  853
  910
  970
  1,032
  1,096
  1,163
  1,234
  1,307
  1,383
  1,462
  1,545
  1,632
  1,722
  1,816
  1,915
  2,019
  2,127
  2,240
Total debt, $m
  315
  384
  466
  552
  642
  736
  834
  937
  1,043
  1,154
  1,269
  1,389
  1,513
  1,642
  1,777
  1,916
  2,062
  2,213
  2,370
  2,534
  2,705
  2,884
  3,070
  3,264
  3,466
  3,678
  3,899
  4,131
  4,373
  4,626
  4,891
Total liabilities, $m
  669
  738
  820
  906
  996
  1,090
  1,188
  1,291
  1,397
  1,508
  1,623
  1,743
  1,867
  1,996
  2,131
  2,270
  2,416
  2,567
  2,724
  2,888
  3,059
  3,238
  3,424
  3,618
  3,820
  4,032
  4,253
  4,485
  4,727
  4,980
  5,245
Total equity, $m
  574
  594
  660
  729
  802
  878
  957
  1,039
  1,125
  1,214
  1,307
  1,403
  1,503
  1,607
  1,715
  1,828
  1,945
  2,067
  2,193
  2,325
  2,463
  2,606
  2,756
  2,912
  3,076
  3,246
  3,424
  3,611
  3,805
  4,009
  4,222
Total liabilities and equity, $m
  1,243
  1,332
  1,480
  1,635
  1,798
  1,968
  2,145
  2,330
  2,522
  2,722
  2,930
  3,146
  3,370
  3,603
  3,846
  4,098
  4,361
  4,634
  4,917
  5,213
  5,522
  5,844
  6,180
  6,530
  6,896
  7,278
  7,677
  8,096
  8,532
  8,989
  9,467
Debt-to-equity ratio
  0.549
  0.650
  0.710
  0.760
  0.800
  0.840
  0.870
  0.900
  0.930
  0.950
  0.970
  0.990
  1.010
  1.020
  1.040
  1.050
  1.060
  1.070
  1.080
  1.090
  1.100
  1.110
  1.110
  1.120
  1.130
  1.130
  1.140
  1.140
  1.150
  1.150
  1.160
Adjusted equity ratio
  0.438
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446
  0.446

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  41
  246
  274
  303
  334
  366
  399
  434
  470
  507
  547
  606
  648
  692
  738
  785
  834
  886
  939
  995
  1,053
  1,113
  1,176
  1,242
  1,311
  1,383
  1,458
  1,537
  1,619
  1,705
  1,795
Depreciation, amort., depletion, $m
  48
  55
  58
  62
  65
  69
  73
  77
  81
  86
  90
  69
  74
  79
  84
  90
  96
  102
  108
  114
  121
  128
  136
  143
  151
  160
  168
  178
  187
  197
  208
Funds from operations, $m
  278
  301
  332
  365
  399
  435
  472
  511
  551
  593
  637
  675
  722
  771
  822
  875
  930
  987
  1,047
  1,109
  1,174
  1,242
  1,312
  1,386
  1,462
  1,543
  1,627
  1,714
  1,806
  1,902
  2,002
Change in working capital, $m
  9
  33
  35
  37
  39
  40
  42
  44
  45
  47
  49
  51
  53
  55
  57
  60
  62
  65
  67
  70
  73
  76
  79
  83
  87
  90
  95
  99
  103
  108
  113
Cash from operations, $m
  269
  248
  297
  328
  361
  395
  430
  467
  506
  546
  588
  624
  669
  716
  765
  815
  868
  923
  980
  1,039
  1,101
  1,165
  1,233
  1,303
  1,376
  1,452
  1,532
  1,615
  1,703
  1,794
  1,889
Maintenance CAPEX, $m
  0
  -26
  -29
  -32
  -36
  -39
  -43
  -47
  -51
  -55
  -60
  -64
  -69
  -74
  -79
  -84
  -90
  -96
  -102
  -108
  -114
  -121
  -128
  -136
  -143
  -151
  -160
  -168
  -178
  -187
  -197
New CAPEX, $m
  -42
  -46
  -48
  -51
  -53
  -56
  -58
  -60
  -63
  -65
  -68
  -71
  -73
  -76
  -79
  -82
  -86
  -89
  -93
  -97
  -101
  -105
  -110
  -115
  -120
  -125
  -131
  -137
  -143
  -149
  -156
Cash from investing activities, $m
  -91
  -72
  -77
  -83
  -89
  -95
  -101
  -107
  -114
  -120
  -128
  -135
  -142
  -150
  -158
  -166
  -176
  -185
  -195
  -205
  -215
  -226
  -238
  -251
  -263
  -276
  -291
  -305
  -321
  -336
  -353
Free cash flow, $m
  178
  176
  220
  245
  272
  300
  329
  360
  392
  425
  460
  489
  527
  566
  606
  649
  692
  738
  785
  834
  886
  939
  995
  1,052
  1,113
  1,176
  1,242
  1,310
  1,382
  1,457
  1,536
Issuance/(repayment) of debt, $m
  -93
  78
  82
  86
  90
  94
  98
  102
  107
  111
  115
  120
  124
  129
  134
  140
  145
  151
  157
  164
  171
  178
  186
  194
  203
  212
  221
  231
  242
  253
  265
Issuance/(repurchase) of shares, $m
  -18
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -105
  78
  82
  86
  90
  94
  98
  102
  107
  111
  115
  120
  124
  129
  134
  140
  145
  151
  157
  164
  171
  178
  186
  194
  203
  212
  221
  231
  242
  253
  265
Total cash flow (excl. dividends), $m
  73
  254
  302
  331
  362
  394
  427
  462
  498
  536
  575
  609
  651
  695
  741
  788
  838
  889
  943
  998
  1,057
  1,117
  1,181
  1,247
  1,316
  1,388
  1,463
  1,542
  1,624
  1,710
  1,800
Retained Cash Flow (-), $m
  62
  -63
  -66
  -69
  -73
  -76
  -79
  -82
  -86
  -89
  -93
  -96
  -100
  -104
  -108
  -112
  -117
  -122
  -127
  -132
  -138
  -144
  -150
  -156
  -163
  -170
  -178
  -186
  -195
  -204
  -213
Prev. year cash balance distribution, $m
 
  43
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  234
  236
  262
  289
  318
  348
  380
  413
  447
  482
  512
  551
  591
  633
  676
  721
  767
  816
  866
  919
  974
  1,031
  1,090
  1,152
  1,217
  1,285
  1,355
  1,429
  1,506
  1,587
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  225
  216
  228
  238
  246
  253
  256
  258
  257
  253
  243
  235
  225
  212
  198
  183
  167
  150
  133
  117
  101
  86
  71
  59
  47
  37
  29
  22
  16
  12
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Graco Inc., together with its subsidiaries, designs, manufactures, and markets systems and equipment used to move, measure, control, dispense, and spray fluid and powder materials worldwide. It operates through three segments: Industrial, Process, and Contractor. The Industrial segment offers proportioning systems that are used to spray polyurethane foam and polyurea coatings; vapor-abrasive blasting equipment; equipment that pumps, meters, mixes, and dispenses sealant, adhesive, and composite materials; and gel coat equipment, chop and wet-out systems, resin transfer molding systems, and applicators. This segment also provides paint circulating and supply pumps; paint circulating advanced control systems; plural component coating proportioners; spare parts and accessories; and powder finishing products that coat powder finishing on metals under the Gema name. The Process segment offers pumps that move chemicals, water, wastewater, petroleum, food, and other fluids; pressure valves used in the oil and natural gas industry, other industrial processes, and research facilities; and chemical injection pumping solutions for injection of chemicals into producing oil wells and pipelines. This segment also supplies pumps, hose reels, meters, valves, and accessories for fast oil change facilities, service garages, fleet service centers, automobile dealerships, auto parts stores, truck builders, and heavy equipment service centers; and systems, components, and accessories for the automatic lubrication of bearings, gears, and generators in industrial and commercial equipment, compressors, turbines, and on- and off-road vehicles. The Contractor segment offers sprayers that apply paint and texture to walls, other structures, and ceilings; and highly viscous coatings to roofs, as well as markings on roads, parking lots, athletic fields, and floors. The company was founded in 1926 and is headquartered in Minneapolis, Minnesota.

FINANCIAL RATIOS  of  Graco Inc. (GGG)

Valuation Ratios
P/E Ratio 148.9
Price to Sales 4.6
Price to Book 10.6
Price to Tangible Book
Price to Cash Flow 22.7
Price to Free Cash Flow 26.9
Growth Rates
Sales Growth Rate 3.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 0%
Cap. Spend. - 3 Yr. Gr. Rate 12.8%
Financial Strength
Quick Ratio 6
Current Ratio 0.1
LT Debt to Equity 53.3%
Total Debt to Equity 54.9%
Interest Coverage 6
Management Effectiveness
Return On Assets 3.7%
Ret/ On Assets - 3 Yr. Avg. 14.9%
Return On Total Capital 4.2%
Ret/ On T. Cap. - 3 Yr. Avg. 18.3%
Return On Equity 6.8%
Return On Equity - 3 Yr. Avg. 33.2%
Asset Turnover 1
Profitability Ratios
Gross Margin 53.3%
Gross Margin - 3 Yr. Avg. 53.7%
EBITDA Margin 12.3%
EBITDA Margin - 3 Yr. Avg. 28.1%
Operating Margin 8.6%
Oper. Margin - 3 Yr. Avg. 19.1%
Pre-Tax Margin 7.3%
Pre-Tax Margin - 3 Yr. Avg. 23.3%
Net Profit Margin 3.1%
Net Profit Margin - 3 Yr. Avg. 16.2%
Effective Tax Rate 57.7%
Eff/ Tax Rate - 3 Yr. Avg. 37.7%
Payout Ratio 178%

GGG stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GGG stock intrinsic value calculation we used $1329 million for the last fiscal year's total revenue generated by Graco Inc.. The default revenue input number comes from 2016 income statement of Graco Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GGG stock valuation model: a) initial revenue growth rate of 11.8% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for GGG is calculated based on our internal credit rating of Graco Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Graco Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GGG stock the variable cost ratio is equal to 76.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for GGG stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5% for Graco Inc..

Corporate tax rate of 27% is the nominal tax rate for Graco Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GGG stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GGG are equal to 29.3%.

Life of production assets of 14.9 years is the average useful life of capital assets used in Graco Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GGG is equal to 21.2%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $574 million for Graco Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 55.125 million for Graco Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Graco Inc. at the current share price and the inputted number of shares is $6.0 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
IEX IDEX 107.72 prem.  prem.
XYL Xylem 51.41 prem.  prem.
FLS Flowserve 48.10 prem.  prem.
GRC Gorman-Rupp 24.49 prem.  prem.
NPO EnPro Industri 65.89 prem.  prem.
CFX Colfax 40.60 prem.  prem.
DOV Dover 82.50 prem.  prem.

COMPANY NEWS

▶ Graco recalling more than 25K car seats   [May-25-17 10:40AM  Fox Business Videos]
▶ Graco recalls car seats; webbing may not hold child in crash   [May-24-17 09:40AM  Associated Press]
▶ Why You Shouldn't Bet Against Graco (GGG) Stock   [May-15-17 08:31AM  Zacks]
▶ ETFs with exposure to Graco, Inc. : May 12, 2017   [May-12-17 03:59PM  Capital Cube]
▶ ETFs with exposure to Graco, Inc. : May 1, 2017   [May-01-17 03:56PM  Capital Cube]
▶ Graco beats Street 1Q forecasts   [Apr-26-17 05:42PM  Associated Press]
▶ ETFs with exposure to Graco, Inc. : April 5, 2017   [Apr-05-17 04:49PM  Capital Cube]
▶ Graco CEO Patrick McHale's compensation dipped in 2016   [Mar-16-17 02:25PM  at bizjournals.com]
▶ Graco CEO Patrick McHale's compensation dipped in 2016   [02:25PM  American City Business Journals]
▶ Graco Rebrands and Redesigns Airlessco Airless Sprayer Line   [Feb-22-17 05:13PM  Business Wire]
▶ Graco Announces Regular Quarterly Dividend   [Feb-17-17 11:21AM  Business Wire]
▶ Should You Add Graco Inc. (GGG) to Your Portfolio?   [Dec-12-16 04:40PM  at Insider Monkey]
▶ Graco Reports Third Quarter Results   [04:10PM  Business Wire]
▶ Graco Introduces New ProBell Rotary Applicator   [Oct-05-16 04:44PM  Business Wire]
▶ Graco Announces Regular Quarterly Dividend   [Sep-16-16 11:11AM  Business Wire]
▶ Here are Four Stocks That Could Rebound This Fall   [Aug-23-16 04:44PM  at TheStreet]
▶ Graco Enhances Electric Dyna-Star® Pump Offering   [Jul-28-16 04:15PM  Business Wire]
▶ Graco Reports Second Quarter Results   [04:10PM  Business Wire]
Stock chart of GGG Financial statements of GGG Annual reports of GGG
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.