What is Gorman Rupp Co worth?
With the base-case assumptions below, a discounted cash flow model on Gorman Rupp Co's reported free cash flow gives $98.75 per share. The share price was $74.21 on September 25, 2026, 25% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.5% | 10.0% | $57.66 | -22% |
| Base | 14.5% | 9.0% | $98.75 | +33% |
| Bull | 19.5% | 8.0% | $180.59 | +143% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $130.53 | $140.41 | $152.50 | $167.61 | $187.03 |
| 8.0% | $106.67 | $113.08 | $120.66 | $129.76 | $140.87 |
| 9.0% | $89.31 | $93.69 | $98.75 | $104.65 | $111.63 |
| 10.0% | $76.14 | $79.25 | $82.79 | $86.83 | $91.49 |
| 11.0% | $65.82 | $68.11 | $70.67 | $73.54 | $76.80 |
Where the presets come from
Base: years 1 to 5 grow at Gorman Rupp Co's revenue growth rate over the last 5 fiscal years (14.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions