What is Gibraltar Industries, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Gibraltar Industries, Inc.'s reported free cash flow gives $21.93 per share. The share price was $31.30 on November 10, 2026, 43% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -3.0% | 10.0% | -$1.55 | -105% |
| Base | 2.0% | 9.0% | $21.93 | -30% |
| Bull | 7.0% | 8.0% | $65.77 | +110% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $38.40 | $43.37 | $49.44 | $57.03 | $66.79 |
| 8.0% | $26.16 | $29.38 | $33.19 | $37.76 | $43.34 |
| 9.0% | $17.19 | $19.39 | $21.93 | $24.90 | $28.40 |
| 10.0% | $10.33 | $11.90 | $13.68 | $15.71 | $18.05 |
| 11.0% | $4.93 | $6.08 | $7.36 | $8.81 | $10.44 |
Where the presets come from
Base: years 1 to 5 grow at Gibraltar Industries, Inc.'s revenue growth rate over the last 5 fiscal years (1.9% 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