Intrinsic value of Gorman-Rupp - GRC

Previous Close

$27.27

  Intrinsic Value

$8.43

stock screener

  Rating & Target

str. sell

-69%

Previous close

$27.27

 
Intrinsic value

$8.43

 
Up/down potential

-69%

 
Rating

str. sell

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

We calculate the intrinsic value of GRC 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.

Please visit our new site that uses elements of artificial intelligence for stock valuation: artificial intelligence value of Gorman-Rupp (GRC) stock.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

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, %
  -5.91
  3.30
  3.47
  3.62
  3.76
  3.88
  4.00
  4.10
  4.19
  4.27
  4.34
  4.41
  4.47
  4.52
  4.57
  4.61
  4.65
  4.68
  4.72
  4.74
  4.77
  4.79
  4.81
  4.83
  4.85
  4.86
  4.88
  4.89
  4.90
  4.91
  4.92
Revenue, $m
  382
  395
  408
  423
  439
  456
  474
  494
  514
  536
  560
  584
  610
  638
  667
  698
  730
  765
  801
  839
  879
  921
  965
  1,012
  1,061
  1,112
  1,167
  1,224
  1,284
  1,347
  1,413
Variable operating expenses, $m
 
  359
  372
  385
  400
  415
  431
  449
  468
  487
  509
  528
  552
  577
  603
  631
  660
  691
  723
  758
  794
  832
  872
  914
  959
  1,005
  1,054
  1,106
  1,160
  1,217
  1,277
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
  346
  359
  372
  385
  400
  415
  431
  449
  468
  487
  509
  528
  552
  577
  603
  631
  660
  691
  723
  758
  794
  832
  872
  914
  959
  1,005
  1,054
  1,106
  1,160
  1,217
  1,277
Operating income, $m
  36
  35
  37
  38
  39
  41
  43
  45
  47
  49
  51
  56
  59
  61
  64
  67
  70
  74
  77
  81
  85
  89
  93
  97
  102
  107
  112
  118
  124
  130
  136
EBITDA, $m
  52
  52
  54
  56
  58
  60
  62
  65
  68
  71
  74
  77
  80
  84
  88
  92
  96
  101
  105
  110
  116
  121
  127
  133
  140
  147
  154
  161
  169
  177
  186
Interest expense (income), $m
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
  3
  3
  3
  3
  4
  4
  4
  5
  5
  5
  6
  6
  7
  7
Earnings before tax, $m
  36
  35
  36
  38
  39
  41
  42
  44
  46
  48
  50
  55
  57
  60
  62
  65
  68
  71
  74
  78
  81
  85
  89
  93
  98
  102
  107
  112
  117
  123
  129
Tax expense, $m
  11
  10
  10
  10
  11
  11
  11
  12
  12
  13
  13
  15
  15
  16
  17
  18
  18
  19
  20
  21
  22
  23
  24
  25
  26
  28
  29
  30
  32
  33
  35
Net income, $m
  25
  26
  27
  28
  29
  30
  31
  32
  34
  35
  36
  40
  42
  44
  46
  48
  50
  52
  54
  57
  59
  62
  65
  68
  71
  75
  78
  82
  86
  90
  94

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  58
  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
  383
  336
  347
  360
  374
  388
  404
  420
  438
  456
  476
  497
  519
  543
  568
  594
  622
  651
  681
  714
  748
  784
  821
  861
  903
  947
  993
  1,041
  1,092
  1,146
  1,202
Adjusted assets (=assets-cash), $m
  325
  336
  347
  360
  374
  388
  404
  420
  438
  456
  476
  497
  519
  543
  568
  594
  622
  651
  681
  714
  748
  784
  821
  861
  903
  947
  993
  1,041
  1,092
  1,146
  1,202
Revenue / Adjusted assets
  1.175
  1.176
  1.176
  1.175
  1.174
  1.175
  1.173
  1.176
  1.174
  1.175
  1.176
  1.175
  1.175
  1.175
  1.174
  1.175
  1.174
  1.175
  1.176
  1.175
  1.175
  1.175
  1.175
  1.175
  1.175
  1.174
  1.175
  1.176
  1.176
  1.175
  1.176
Average production assets, $m
  142
  147
  152
  157
  163
  170
  176
  184
  191
  200
  208
  217
  227
  237
  248
  260
  272
  284
  298
  312
  327
  343
  359
  376
  395
  414
  434
  455
  477
  501
  526
Working capital, $m
  155
  100
  104
  107
  112
  116
  120
  125
  131
  136
  142
  148
  155
  162
  169
  177
  186
  194
  203
  213
  223
  234
  245
  257
  269
  283
  296
  311
  326
  342
  359
Total debt, $m
  0
  3
  5
  9
  12
  15
  19
  23
  28
  32
  37
  42
  48
  54
  60
  66
  73
  80
  88
  96
  104
  113
  122
  132
  142
  153
  164
  176
  189
  202
  216
Total liabilities, $m
  80
  83
  85
  89
  92
  95
  99
  103
  108
  112
  117
  122
  128
  134
  140
  146
  153
  160
  168
  176
  184
  193
  202
  212
  222
  233
  244
  256
  269
  282
  296
Total equity, $m
  303
  253
  262
  271
  282
  293
  304
  317
  330
  344
  359
  375
  392
  409
  428
  448
  469
  491
  514
  538
  564
  591
  619
  649
  681
  714
  749
  785
  824
  864
  907
Total liabilities and equity, $m
  383
  336
  347
  360
  374
  388
  403
  420
  438
  456
  476
  497
  520
  543
  568
  594
  622
  651
  682
  714
  748
  784
  821
  861
  903
  947
  993
  1,041
  1,093
  1,146
  1,203
Debt-to-equity ratio
  0.000
  0.010
  0.020
  0.030
  0.040
  0.050
  0.060
  0.070
  0.080
  0.090
  0.100
  0.110
  0.120
  0.130
  0.140
  0.150
  0.160
  0.160
  0.170
  0.180
  0.180
  0.190
  0.200
  0.200
  0.210
  0.210
  0.220
  0.220
  0.230
  0.230
  0.240
Adjusted equity ratio
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754
  0.754

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  25
  26
  27
  28
  29
  30
  31
  32
  34
  35
  36
  40
  42
  44
  46
  48
  50
  52
  54
  57
  59
  62
  65
  68
  71
  75
  78
  82
  86
  90
  94
Depreciation, amort., depletion, $m
  16
  17
  17
  18
  18
  19
  20
  20
  21
  22
  23
  21
  22
  23
  24
  25
  26
  27
  28
  30
  31
  33
  34
  36
  38
  39
  41
  43
  45
  48
  50
Funds from operations, $m
  74
  42
  44
  45
  47
  49
  51
  52
  55
  57
  59
  61
  63
  66
  69
  72
  76
  79
  83
  86
  90
  95
  99
  104
  109
  114
  119
  125
  131
  138
  144
Change in working capital, $m
  21
  3
  3
  4
  4
  4
  5
  5
  5
  6
  6
  6
  7
  7
  7
  8
  8
  9
  9
  10
  10
  11
  11
  12
  12
  13
  14
  14
  15
  16
  17
Cash from operations, $m
  53
  39
  40
  42
  43
  44
  46
  48
  49
  51
  53
  55
  57
  59
  62
  64
  67
  70
  73
  77
  80
  84
  88
  92
  96
  101
  106
  111
  116
  122
  127
Maintenance CAPEX, $m
  0
  -14
  -14
  -14
  -15
  -16
  -16
  -17
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -30
  -31
  -33
  -34
  -36
  -38
  -39
  -41
  -43
  -45
  -48
New CAPEX, $m
  -7
  -5
  -5
  -6
  -6
  -6
  -7
  -7
  -8
  -8
  -9
  -9
  -10
  -10
  -11
  -11
  -12
  -13
  -13
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -25
Cash from investing activities, $m
  -8
  -19
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -28
  -29
  -31
  -32
  -34
  -35
  -37
  -39
  -40
  -42
  -45
  -47
  -49
  -51
  -54
  -57
  -59
  -62
  -65
  -68
  -73
Free cash flow, $m
  45
  21
  21
  22
  22
  22
  23
  24
  24
  25
  26
  26
  26
  27
  28
  29
  31
  32
  33
  34
  36
  37
  39
  40
  42
  44
  46
  48
  50
  53
  55
Issuance/(repayment) of debt, $m
  0
  3
  3
  3
  3
  4
  4
  4
  4
  5
  5
  5
  5
  6
  6
  6
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  13
  13
  14
Issuance/(repurchase) of shares, $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
  0
Cash from financing (excl. dividends), $m  
  0
  3
  3
  3
  3
  4
  4
  4
  4
  5
  5
  5
  5
  6
  6
  6
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  13
  13
  14
Total cash flow (excl. dividends), $m
  45
  24
  24
  25
  25
  26
  27
  28
  28
  29
  30
  31
  32
  33
  34
  36
  37
  39
  41
  42
  44
  46
  48
  50
  53
  55
  57
  60
  63
  66
  69
Retained Cash Flow (-), $m
  -16
  -8
  -9
  -9
  -10
  -11
  -12
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -26
  -27
  -28
  -30
  -31
  -33
  -35
  -37
  -38
  -40
  -43
Prev. year cash balance distribution, $m
 
  58
  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
 
  73
  15
  15
  15
  15
  15
  15
  15
  15
  15
  15
  15
  15
  16
  16
  16
  17
  17
  18
  18
  19
  20
  20
  21
  22
  23
  23
  24
  25
  26
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
 
  70
  14
  13
  12
  12
  11
  10
  9
  9
  8
  7
  6
  6
  5
  5
  4
  4
  3
  3
  2
  2
  2
  1
  1
  1
  1
  1
  0
  0
  0
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

The Gorman-Rupp Company designs, manufactures and sells pumps and pump systems. The Company offers its products for use in dewatering; petroleum original equipment; agriculture; fire protection; heating, ventilating and air conditioning; military, and other liquid-handling applications. The Company operates in the manufacture and international sale of pumps and pump systems segment. The Company produces various types of pumps, which include self-priming centrifugal, standard centrifugal, magnetic drive centrifugal, axial and mixed flow, vertical turbine line shaft, submersible, high pressure booster, rotary gear, diaphragm, bellows and oscillating. Its larger pumps are sold for use in the construction, industrial, water and wastewater handling fields; for flood control; for improving low residential water pressure, and for pumping refined petroleum products, including the ground refueling of aircraft, and for various agricultural purposes.

FINANCIAL RATIOS  of  Gorman-Rupp (GRC)

Valuation Ratios
P/E Ratio 28.5
Price to Sales 1.9
Price to Book 2.3
Price to Tangible Book
Price to Cash Flow 13.4
Price to Free Cash Flow 15.5
Growth Rates
Sales Growth Rate -5.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -12.5%
Cap. Spend. - 3 Yr. Gr. Rate -19.7%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 6.7%
Ret/ On Assets - 3 Yr. Avg. 7.7%
Return On Total Capital 8.5%
Ret/ On T. Cap. - 3 Yr. Avg. 9.9%
Return On Equity 8.5%
Return On Equity - 3 Yr. Avg. 10.1%
Asset Turnover 1
Profitability Ratios
Gross Margin 24.1%
Gross Margin - 3 Yr. Avg. 23.9%
EBITDA Margin 13.6%
EBITDA Margin - 3 Yr. Avg. 14.1%
Operating Margin 9.4%
Oper. Margin - 3 Yr. Avg. 10.2%
Pre-Tax Margin 9.4%
Pre-Tax Margin - 3 Yr. Avg. 10.3%
Net Profit Margin 6.5%
Net Profit Margin - 3 Yr. Avg. 7%
Effective Tax Rate 30.6%
Eff/ Tax Rate - 3 Yr. Avg. 32.1%
Payout Ratio 44%

GRC stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GRC stock intrinsic value calculation we used $382 million for the last fiscal year's total revenue generated by Gorman-Rupp. The default revenue input number comes from 2016 income statement of Gorman-Rupp. 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 GRC stock valuation model: a) initial revenue growth rate of 3.3% 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 GRC is calculated based on our internal credit rating of Gorman-Rupp, 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 Gorman-Rupp.
    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 GRC stock the variable cost ratio is equal to 91.1%.

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 GRC 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 3.5% for Gorman-Rupp.

Corporate tax rate of 27% is the nominal tax rate for Gorman-Rupp. 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 GRC 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 GRC are equal to 37.2%.

Life of production assets of 10.5 years is the average useful life of capital assets used in Gorman-Rupp 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 GRC is equal to 25.4%. 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 - $303 million for Gorman-Rupp - 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 26.592 million for Gorman-Rupp 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 Gorman-Rupp at the current share price and the inputted number of shares is $0.7 billion.

RELATED COMPANIES Price Int.Val. Rating
FLS Flowserve 44.26 24.06  sell
XYL Xylem 75.93 107.00  str.buy
IEX IDEX 140.24 96.44  sell
GGG Graco Inc. 45.00 104.23  str.buy
CFX Colfax 33.11 46.17  hold

COMPANY NEWS

▶ Gorman-Rupp posts 4Q profit   [Feb-09-18 06:35AM  Associated Press]
▶ Gorman-Rupp posts 3Q profit   [Oct-27-17 07:33AM  Associated Press]
▶ Gorman-Rupp posts 2Q profit   [Jul-28-17 09:59PM  Associated Press]
▶ Gorman-Rupp Company Declares Cash Dividend   [06:45AM  Business Wire]
▶ ETFs with exposure to The Gorman-Rupp Co. : July 24, 2017   [Jul-24-17 04:15PM  Capital Cube]
▶ ETFs with exposure to The Gorman-Rupp Co. : July 14, 2017   [Jul-14-17 02:41PM  Capital Cube]
▶ ETFs with exposure to The Gorman-Rupp Co. : June 22, 2017   [Jun-22-17 03:46PM  Capital Cube]
▶ Should You Get Rid of Gorman-Rupp (GRC) Now?   [May-26-17 08:48AM  Zacks]
▶ Gorman-Rupp Announces Transfer to NYSE   [May-03-17 06:50AM  Business Wire]
▶ Gorman-Rupp Company Declares Cash Dividend   [Apr-28-17 06:50AM  Business Wire]
▶ Gorman-Rupp posts 1Q profit   [Apr-27-17 08:12AM  Associated Press]
▶ How ePlus Inc. (PLUS) Stacks Up Against Its Peers   [Dec-12-16 05:17PM  at Insider Monkey]
▶ Gorman-Rupp Announces Subsidiary's Completed Acquisition   [Nov-30-16 05:00PM  Business Wire]
▶ Gorman-Rupp Announces Subsidiary's Planned Acquisition   [Aug-29-16 04:30PM  Business Wire]
Financial statements of GRC
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.