US · GHC
Graham Holdings Company
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Arlington, VA 22209
- Website
- ghco.com
Price · as of 2025-12-31
$1,134.42
Market cap 4.59B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,135.85 | +0.13% |
| Intrinsic Value(DCF) | $564.12 | -50.27% |
| Graham-Dodd Method(GD) | $969.62 | -14.53% |
| Graham Formula(GF) | $716.55 | -36.84% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $195.70 | $477.82 | $122.12 | $81.81 | $0.00 |
| 2012 | $219.99 | $616.78 | $150.77 | $0.00 | $70.40 |
| 2013 | $374.38 | $527.37 | $182.50 | $441.21 | $0.00 |
| 2014 | $584.81 | $1,050.77 | $193.97 | $1,120.49 | $2,620.55 |
| 2015 | $445.50 | $690.41 | $104.42 | $28.65 | $0.00 |
| 2016 | $520.19 | $439.79 | $200.11 | $317.15 | $130.54 |
| 2017 | $553.94 | $686.03 | $181.19 | $489.62 | $675.66 |
| 2018 | $631.94 | $757.57 | $164.66 | $477.38 | $608.04 |
| 2019 | $455.91 | $703.83 | $117.65 | $591.66 | $1,026.54 |
| 2020 | $573.71 | $753.43 | $121.40 | $649.26 | $398.10 |
| 2021 | $560.91 | $748.45 | $153.12 | $819.70 | $1,271.97 |
| 2022 | $570.82 | $748.05 | $504.92 | $424.04 | $421.72 |
| 2023 | $707.68 | $858.05 | $2,106.28 | $649.43 | $884.67 |
| 2024 | $927.37 | $1,186.69 | $1,174.74 | $1,355.12 | $2,711.00 |
| 2025 | $1,049.19 | $1,135.85 | $212.92 | $969.62 | $716.55 |
AI valuation
Our deep-learning model estimates Graham Holdings Company's (GHC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,135.85
- Current price
- $1,134.42
- AI upside
- +0.13%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$564.12
-50.27% upside
Graham-Dodd
$969.62
-14.53% upside
Graham Formula
$716.55
-36.84% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GHC | Graham Holdings Company | $1,134.42 | 4.59B | 0% | -50% | -15% | -37% | 15.55 | 0.95 | 0.93 | 6.65 | — | 1.50 | 27.64% | 5.13% | 5.95% | 6.46% | 3.58% | 3.64% | 0.36 | 2.12 | 1.75 | 1.39 | 1.98 | -5932.00% | 252.00% | -1741.00% | 5.89% | 0.24 | 5.65% | 0.69% | 10.70% | 0.77% | 19.55 | 18.39 | 1.00 | 2.99 |
| AGRO | Adecoagro S.A. | $8.88 | 4.44B | +210% | -52% | -72% | -51% | 59.28 | 3.99 | 3.59 | 15.43 | — | 4.10 | 28.63% | 12.00% | 6.08% | 7.09% | 8.19% | 2.93% | 0.82 | 2.47 | 2.54 | 0.93 | 2.20 | -5714.00% | 1694.00% | -6605.00% | 1.19% | 0.82 | 2.92% | 0.64% | 38.00% | 2.48% | 34.95 | 98.00 | 4.19 | 3.07 |
| ATGE | Adtalem Global Education … | $98.76 | 3.59B | +76% | +37% | -55% | +32% | 21.03 | 3.48 | 2.79 | 13.98 | 26.60 | -17.01 | 56.86% | 19.10% | 13.26% | 16.92% | 13.29% | 8.63% | 0.54 | 6.53 | 0.82 | 0.68 | 1.44 | 7906.00% | 1285.00% | 1648.00% | 5.77% | 0.67 | 14.36% | 0.00% | 0.00% | 5.36% | 16.28 | 19.34 | 3.11 | 4.70 |
| BRBR | BellRing Brands, Inc. | $18.39 | 2.18B | +189% | +4% | -76% | +117% | 18.30 | -8.71 | 1.71 | 13.25 | — | -6.13 | 33.26% | 15.43% | 9.33% | -65.54% | 47.18% | 24.32% | -2.45 | 5.23 | 2.35 | 1.11 | 2.73 | -968.00% | 1605.00% | 2937.00% | 6.47% | 0.92 | 45.16% | 0.00% | 0.00% | 12.01% | 13.93 | 19.46 | 2.15 | 6.31 |
| CALM | Cal-Maine Foods, Inc. | $87.11 | 4.15B | +172% | +415% | -14% | +2,422% | 4.11 | 1.96 | 1.18 | 2.13 | 1.21 | 2.01 | 43.43% | 36.05% | 28.63% | 55.96% | 108.35% | 46.03% | 0.00 | 2510.68 | 6.38 | 5.40 | -0.29 | 33849.00% | 8319.00% | 25084.00% | 21.30% | 3.98 | 99.06% | 6.59% | 27.10% | 12.91% | 2.35 | 3.39 | 0.85 | 10.41 |
| COTY | Coty Inc. | $2.51 | 2.21B | +944% | -29% | — | — | -10.88 | 1.03 | 0.65 | 8.21 | — | -1.06 | 64.84% | 4.09% | -6.24% | -9.15% | 3.12% | -2.92% | 1.15 | 1.06 | 0.77 | 0.36 | 4.20 | -60985.00% | -368.00% | -2485.00% | 7.28% | 0.19 | 3.59% | 0.35% | -3.80% | 0.35% | 32.35 | 28.10 | 1.32 | 0.17 |
| LAUR | Laureate Education, Inc. | $32.34 | 4.77B | +17% | +247% | -59% | -4% | 17.00 | 4.03 | 2.81 | 10.50 | — | 12.45 | 28.33% | 25.33% | 16.55% | 26.23% | 19.16% | 13.84% | 0.71 | 40.44 | 0.60 | 0.60 | 1.34 | -156.00% | 864.00% | 6360.00% | 5.50% | 0.77 | 16.53% | 0.01% | 0.20% | 4.50% | 12.73 | 20.86 | 3.22 | 4.40 |
| LOPE | Grand Canyon Education, I… | $159.07 | 4.45B | +40% | -40% | -62% | -28% | 20.89 | 6.05 | 4.08 | 12.86 | — | 10.39 | 52.43% | 27.45% | 19.54% | 28.24% | 38.62% | 21.50% | 0.27 | — | 3.65 | 3.52 | 0.26 | -26.00% | 707.00% | -556.00% | 5.28% | 2.49 | 39.29% | 0.00% | 0.00% | 5.86% | 14.55 | 18.51 | 3.99 | 17.31 |
| MZTI | The Marzetti Company | $164.34 | 4.52B | -29% | -55% | -99% | -63% | 29.94 | 5.02 | 2.62 | 17.05 | 556.29 | 6.46 | 23.87% | 11.54% | 8.77% | 17.39% | 20.17% | 13.49% | 0.06 | — | 2.38 | 1.38 | -0.37 | 538.00% | 200.00% | 1061.00% | 4.06% | 1.40 | 23.77% | 2.07% | 61.80% | 2.23% | 22.26 | 24.10 | 2.57 | 14.98 |
| PSMT | PriceSmart, Inc. | $154.62 | 4.76B | -54% | -36% | -71% | -53% | 24.11 | 2.80 | 0.66 | 11.42 | 440.70 | 2.90 | 17.35% | 4.48% | 2.75% | 12.23% | 14.10% | 6.75% | 0.26 | 20.50 | 1.34 | 0.52 | 0.25 | 547.00% | 725.00% | 16425.00% | 2.95% | 0.36 | 8.60% | 1.11% | 26.70% | 2.65% | 14.81 | 33.89 | 0.66 | 5.46 |
About Graham Holdings Company
Graham Holdings Company, through its subsidiaries, operates as a diversified education and media company worldwide. It provides test preparation services and materials; data science and training services; professional training and exam preparation for professional certifications and licensures; and non-academic operations support services to the Purdue University Global. The company also offers training, test preparation, and degrees for accounting and financial services professionals; English-language training, academic preparation programs, and test preparation for English proficiency exams; and A-level examination preparation services, as well as operates three colleges, a business school, a higher education institution, and an online learning institution. In addition, it owns and operates seven television stations; and provides social media management tools to connect newsrooms with their users, as well as produces Foreign Policy magazine and ForeignPolicy.com website. Further, the company publishes Slate, an online magazine; and two French-language news magazine websites at slate.fr and slateafrique.com. Additionally, it provides social media marketing solutions; home health and hospice services; burners, igniters, dampers, and controls; screw jacks, linear actuators and related linear motion products, and lifting systems; pressure impregnated kiln-dried lumber and plywood products; cybersecurity training solutions; digital advertising services; and power charging and data systems, industrial and commercial indoor lighting solutions, and electrical components and assemblies. The company also owns and operates 11 restaurants and entertainment venues; and engages in automobile dealerships business. The company was formerly known as The Washington Post Company and changed its name to Graham Holdings Company in November 2013. Graham Holdings Company was founded in 1877 and is based in Arlington, Virginia.
- CEO
- Timothy J. O'Shaughnessy
- Employees
- 15.38K
- Beta
- 0.76
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($564.12 ÷ $1,134.42) − 1 = -50.27% (DCF, example).