/
DCF Valuation
Base-case fair value
$244.20
Intrinsic $325.60 · 25% MOS
Current price: $143.34
Base-case summary
Our base-case DCF for Granite Construction Inc (GVA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 91.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $302M in trailing free cash flow, this produces an intrinsic value of $325.60 per share. A 25% safety margin gives a fair value of $244.20, suggesting the stock is currently 70% undervalued against the $143.34 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$302M
Cash & equivalents
$315M
Total debt
$1.4B
Shares outstanding
44M