US · GHM
Graham Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Batavia, NY 14020
- Website
- graham-mfg.com
Price · as of 2025-03-31
$94.80
Market cap 899.33M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.33 | -37.42% |
| Intrinsic Value(DCF) | $186.53 | +96.76% |
| Graham-Dodd Method(GD) | $14.26 | -84.96% |
| Graham Formula(GF) | $23.32 | -75.4% |
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 | $16.33 | $230.98 | $6.28 | $8.45 | $15.80 |
| 2012 | $15.25 | $211.48 | $27.70 | $11.60 | $48.12 |
| 2013 | $23.24 | $69.99 | $43.26 | $12.80 | $10.95 |
| 2014 | $28.38 | $39.23 | $7.50 | $12.92 | $5.69 |
| 2015 | $18.05 | $110.19 | $42.10 | $15.10 | $56.67 |
| 2016 | $16.17 | $55.03 | $5.03 | $8.39 | $0.00 |
| 2017 | $18.46 | $70.13 | $6.28 | $8.22 | $5.19 |
| 2018 | $23.41 | $108.21 | $4.85 | $0.02 | $6.86 |
| 2019 | $19.11 | $42.84 | $6.65 | $4.06 | $0.00 |
| 2020 | $14.73 | $201.99 | $5.73 | $4.29 | $1.29 |
| 2021 | $13.99 | $387.25 | $4.97 | $4.41 | $3.67 |
| 2022 | $9.24 | $84.94 | $0.00 | $0.00 | $0.00 |
| 2023 | $13.00 | $967.71 | $95.87 | $7.09 | $1.21 |
| 2024 | $27.65 | $62.26 | $427.82 | $9.57 | $10.75 |
| 2025 | $42.00 | $59.33 | $361.90 | $14.26 | $23.32 |
AI valuation
Our deep-learning model estimates Graham Corporation's (GHM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.33
- Current price
- $94.80
- AI upside
- -37.42%
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
$186.53
+96.76% upside
Graham-Dodd
$14.26
-84.96% upside
Graham Formula
$23.32
-75.4% 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 |
| GHM | Graham Corporation | $94.80 | 899.33M | -37% | +97% | -85% | -75% | 37.38 | 3.82 | 2.18 | 20.94 | 22.75 | 7.17 | 25.18% | 7.24% | 5.83% | 10.86% | 11.98% | 4.91% | 0.06 | -26.05 | 1.04 | 0.71 | -0.70 | 16429.00% | 1313.00% | -7164.00% | 1.17% | 0.18 | 5.33% | 0.00% | 0.00% | 1.40% | 29.13 | 82.55 | 2.11 | 3.41 |
| GNK | Genco Shipping & Trading … | $24.05 | 1.04B | +4,651% | -56% | -63% | -96% | -242.89 | 1.18 | 3.10 | 13.94 | — | 1.18 | 13.45% | 2.67% | -1.28% | -0.48% | 0.91% | -0.40% | 0.22 | 0.74 | 2.34 | 1.55 | 1.67 | -10571.00% | -1914.00% | -18628.00% | -5.71% | 0.70 | -6.01% | 3.09% | -751.40% | 3.09% | 131.95 | -19.90 | 3.52 | 2.34 |
| HY | Hyster-Yale Materials Han… | $36.83 | 653.08M | +67% | -54% | +20% | +178% | 5.17 | 1.57 | 0.17 | 3.96 | 46.80 | 1.93 | 20.79% | 5.68% | 3.30% | 33.34% | 17.88% | 7.02% | 1.14 | 7.24 | 1.35 | 0.55 | 1.48 | 1105.00% | 461.00% | 659.00% | 16.48% | 0.16 | 13.63% | 3.22% | 16.60% | 11.52% | 4.87 | 9.69 | 0.28 | 3.29 |
| KE | Kimball Electronics, Inc. | $24.99 | 608.22M | +47% | -52% | +5% | — | — | 1.30 | 0.50 | 10.25 | — | 1.32 | 7.02% | 3.06% | 1.14% | 0.00% | 4.26% | 0.00% | 0.26 | 3.09 | 2.20 | 1.20 | 0.75 | -1605.00% | -1329.00% | 45506.00% | 20.33% | 0.58 | 21.75% | 0.00% | — | 23.03% | 17.55 | 5.30 | 0.54 | 3.25 |
| KRNT | Kornit Digital Ltd. | $15.29 | 702.92M | +132% | -35% | -11% | — | -52.37 | 0.99 | 3.40 | -11.85 | — | 1.05 | 44.32% | -16.61% | -6.49% | -1.88% | -12.46% | -1.74% | 0.03 | — | 14.18 | 12.35 | 0.74 | -1429.00% | 215.00% | -9055.00% | 0.45% | 0.58 | 1.14% | 0.00% | 0.00% | 3.98% | -7.77 | 84.62 | 1.29 | 8.32 |
| RR | Richtech Robotics Inc. Cl… | $2.49 | 457.32M | +1,029% | +18% | -37% | — | -34.35 | 2.02 | 107.82 | -21.77 | -412.14 | 2.09 | 65.19% | -355.68% | -312.27% | -10.17% | -117.73% | -10.04% | 0.00 | -216.19 | 107.45 | 106.69 | 14.34 | 833.00% | 1899.00% | 2485.00% | -2.58% | -3.80 | -92.27% | 0.00% | 0.00% | 32.89% | -16.31 | -20.83 | 58.03 | 112.37 |
| RYI | Ryerson Holding Corporati… | $28.16 | 907.09M | +29% | -61% | — | — | -16.08 | 1.18 | 0.19 | 42.04 | -2.81 | 1.66 | 17.11% | -0.60% | -1.23% | -7.03% | -1.21% | -2.27% | 1.51 | -0.70 | 1.83 | 0.73 | 23.34 | 57308.00% | -60.00% | -6629.00% | 4.01% | 0.13 | 2.03% | 2.72% | -43.70% | 2.72% | -72.72 | 56.13 | 0.44 | 2.87 |
| SERV | Serve Robotics Inc. | $9.99 | 555.01M | +945% | -54% | — | — | -6.95 | 2.07 | 150.28 | -3.99 | -11.64 | 2.07 | -4.15% | -2112.51% | -2162.29% | -61.41% | -690.46% | -55.04% | 0.02 | -56.26 | 18.40 | 18.15 | 3.18 | 5970.00% | 77330.00% | 9902.00% | -11.67% | -3.16 | -573.34% | 0.00% | 0.00% | 46.00% | -3.96 | -4.76 | 83.56 | 19.68 |
| SNCY | Sun Country Airlines Hold… | $19.68 | 1.05B | +41% | -44% | -36% | -36% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
| TRNS | Transcat, Inc. | $77.97 | 727.63M | -26% | -60% | -75% | -70% | 49.35 | 2.50 | 2.57 | 20.49 | — | 12.98 | 32.13% | 6.42% | 5.21% | 5.67% | 5.11% | 4.31% | 0.20 | 22.40 | 2.29 | 1.70 | 1.49 | -368.00% | 730.00% | 3337.00% | 3.60% | 1.15 | 9.30% | 0.00% | 0.00% | 0.50% | 43.22 | 29.95 | 2.77 | 5.72 |
About Graham Corporation
Graham Corporation, together with its subsidiaries, designs and manufactures fluid, power, heat transfer, and vacuum equipment for chemical and petrochemical processing, defense, space, petroleum refining, cryogenic, energy, and other industries. It offers power plant systems comprising ejectors and surface condensers; torpedo ejection and power systems, such as turbines, alternators, regulators, pumps, and blowers; and thermal management systems, including pumps, blowers, and electronics. The company also provides rocket propulsion systems, such as turbopumps and fuel pumps; cooling systems comprising pumps, compressors, fans, and blowers; and life support systems, including fans, pumps, and blowers. In addition, it offers heat transfer and vacuum systems comprising ejectors, process condensers, surface condensers, liquid ring pumps, heat exchangers, and nozzles, as well as turbomachinery products; and power generation systems, including turbines, generators, compressors, and pumps. The company also services and sells spare parts for its equipment. It sells its products directly in the United States, the Middle East, Canada, Asia, South America, and internationally. Graham Corporation was founded in 1936 and is headquartered in Batavia, New York.
- CEO
- Matthew J. Malone
- Employees
- 595
- Beta
- 0.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($186.53 ÷ $94.80) − 1 = +96.76% (DCF, example).