US · GRC
The Gorman-Rupp Company
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Mansfield, OH 44903
- Website
- gormanrupp.com
Price · as of 2025-12-31
$76.15
Market cap 1.69B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.68 | -37.39% |
| Intrinsic Value(DCF) | $26.13 | -65.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $22.96 | -69.86% |
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 | $17.44 | $33.85 | $0.00 | $8.85 | $31.14 |
| 2012 | $17.66 | $25.08 | $1.15 | $8.97 | $13.47 |
| 2013 | $24.75 | $29.00 | $0.00 | $10.19 | $13.97 |
| 2014 | $22.02 | $39.85 | $0.00 | $11.24 | $25.74 |
| 2015 | $21.11 | $26.39 | $0.00 | $8.76 | $1.75 |
| 2016 | $25.42 | $29.21 | $0.00 | $8.86 | $2.28 |
| 2017 | $24.58 | $34.78 | $0.12 | $9.48 | $7.51 |
| 2018 | $28.99 | $36.05 | $0.06 | $0.00 | $25.92 |
| 2019 | $29.71 | $32.06 | $0.00 | $9.35 | $6.16 |
| 2020 | $31.47 | $38.91 | $0.65 | $7.01 | $0.00 |
| 2021 | $35.56 | $38.67 | $1.29 | $7.78 | $18.48 |
| 2022 | $23.73 | $44.68 | $16.62 | $0.00 | $19.00 |
| 2023 | $36.24 | $67.85 | $254.42 | $0.00 | $44.99 |
| 2024 | $37.68 | $38.79 | $154.07 | $1.21 | $12.44 |
| 2025 | $65.32 | $47.68 | $19.72 | $0.00 | $22.95 |
AI valuation
Our deep-learning model estimates The Gorman-Rupp Company's (GRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.68
- Current price
- $76.15
- AI upside
- -37.39%
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
$26.13
-65.69% upside
Graham-Dodd
—
— upside
Graham Formula
$22.96
-69.86% 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 |
| GRC | The Gorman-Rupp Company | $76.15 | 1.69B | -37% | -66% | — | -70% | 32.39 | 4.14 | 2.52 | 16.54 | 101.14 | -31.04 | 28.84% | 13.97% | 7.77% | 13.45% | 10.27% | 6.17% | 0.74 | 4.08 | 2.37 | 1.25 | 2.27 | 3203.00% | 344.00% | 6006.00% | 5.17% | 1.08 | 12.48% | 1.14% | 36.90% | 6.47% | 20.86 | 22.39 | 2.92 | 3.66 |
| ASTE | Astec Industries, Inc. | $62.09 | 1.42B | -38% | -59% | -51% | -57% | 37.72 | 2.15 | 1.04 | 15.86 | 4.81 | 2.15 | 26.53% | 4.64% | 2.75% | 5.88% | 6.01% | 3.22% | 0.47 | 3.54 | 2.49 | 0.89 | 2.29 | 78421.00% | 807.00% | 76000.00% | 1.47% | 0.19 | 2.70% | 0.81% | 30.70% | 0.86% | 26.12 | 79.59 | 1.21 | 2.90 |
| BLDP | Ballard Power Systems Inc… | $2.14 | 643.58M | +1,143% | -38% | — | +1,028% | -1.16 | 0.56 | 5.41 | 0.66 | -1.51 | 0.56 | -31.52% | -262.87% | -464.99% | -38.97% | -105.74% | -34.96% | 0.04 | -85.41 | 9.25 | 8.44 | 1.88 | 7705.00% | -3188.00% | -700.00% | -35.99% | -1.43 | -78.29% | 0.00% | 0.00% | 0.00% | 1.12 | 1.51 | -2.94 | -1.27 |
| CCEC | Capital Clean Energy Carr… | $22.71 | 1.34B | +172% | -35% | +41% | +57% | 20.08 | 0.79 | 2.88 | 11.23 | 95.92 | 0.86 | 56.25% | 51.74% | 52.00% | 4.24% | 6.02% | 1.46% | 1.92 | 1.37 | 1.67 | 1.31 | 7.64 | 2093.00% | 245.00% | 26636.00% | -90.18% | 0.99 | -30.25% | 3.17% | 63.70% | 3.17% | 17.42 | -3.47 | 9.01 | 0.56 |
| CRAI | CRA International, Inc. | $172.66 | 1.13B | — | +779% | -84% | -18% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| CYD | China Yuchai Internationa… | $50.28 | 1.89B | -51% | +276,467% | -36% | -68% | 8.68 | 0.59 | 0.28 | 1.41 | 49.76 | 0.74 | 14.73% | 3.12% | 1.69% | 6.75% | 8.43% | 2.35% | 0.28 | 8.06 | 1.55 | 1.18 | -3.19 | 1745.00% | 602.00% | -7630.00% | 4.35% | 0.06 | 4.17% | 1.89% | 16.40% | 13.09% | 2.76 | 7.04 | 0.09 | 1.68 |
| GIC | Global Industrial Company | $32.98 | 1.27B | 0% | +84% | -94% | -28% | 17.97 | 4.11 | 0.94 | 12.63 | 105.15 | 5.16 | 35.54% | 7.08% | 5.23% | 24.17% | 21.48% | 13.07% | 0.33 | — | 2.22 | 1.16 | 0.34 | 1709.00% | 480.00% | 5906.00% | 5.77% | 0.44 | 22.25% | 3.12% | 56.00% | 4.00% | 13.62 | 17.83 | 0.96 | 6.30 |
| HSII | Heidrick & Struggles Inte… | $59.01 | 1.23B | +674% | -31% | -86% | -89% | 107.80 | 2.08 | 0.84 | 5.15 | — | 3.11 | 25.20% | 0.67% | 0.78% | 1.91% | 8.15% | 0.75% | 0.22 | — | 1.60 | 1.46 | -4.47 | -8435.00% | 715.00% | -40855.00% | 13.19% | 0.31 | 335.80% | 1.37% | 148.10% | 12.61% | 63.52 | 3.85 | 0.43 | 2.25 |
| LNN | Lindsay Corporation | $134.70 | 1.43B | -32% | -63% | -60% | -4% | 16.16 | 2.25 | 1.77 | 9.23 | 126.14 | 2.82 | 31.16% | 13.03% | 10.95% | 14.61% | 16.37% | 9.25% | 0.26 | 48.08 | 3.71 | 2.53 | -0.97 | 1281.00% | 1141.00% | 3539.00% | 7.55% | 0.93 | 21.45% | 1.32% | 21.30% | 7.09% | 12.29 | 11.97 | 1.60 | 5.28 |
| THR | Thermon Group Holdings, I… | $50.78 | 1.67B | -15% | -78% | -71% | -72% | 17.50 | 1.89 | 1.88 | 10.20 | 440.53 | 8.10 | 44.74% | 16.01% | 10.74% | 11.03% | 9.97% | 7.03% | 0.31 | 7.72 | 2.43 | 1.50 | 1.09 | 397.00% | 72.00% | -377.00% | 5.64% | 0.56 | 8.66% | 0.00% | 0.00% | 5.35% | 13.15 | 19.84 | 2.11 | 4.06 |
| TNC | Tennant Company | $61.03 | 1.13B | +39% | -60% | -75% | -92% | 25.54 | 1.86 | 0.93 | 10.80 | — | 3.29 | 40.24% | 6.74% | 3.64% | 7.17% | 7.60% | 3.56% | 0.57 | 9.01 | 2.05 | 1.24 | 1.90 | -4612.00% | -647.00% | -3660.00% | 3.87% | 0.22 | 5.36% | 1.96% | 50.00% | 9.87% | 16.73 | 31.34 | 1.13 | 3.15 |
About The Gorman-Rupp Company
The Gorman-Rupp Company designs, manufactures, and sells pumps and pump systems in the United States and internationally. The company's products include self-priming centrifugal, standard centrifugal, magnetic drive centrifugal, axial and mixed flow, vertical turbine line shaft, submersible, high pressure booster, rotary gear, diaphragm, bellows, and oscillating pumps. Its products are used in water, wastewater, construction, dewatering, industrial, petroleum, original equipment, agriculture, fire protection, military, and other liquid-handling applications, as well as in heating, ventilating, and air conditioning applications. The company markets its products through a network of distributors, manufacturers' representatives, third-party distributor catalogs, direct sales, and commerce. The Gorman-Rupp Company was founded in 1933 and is headquartered in Mansfield, Ohio.
- CEO
- Scott A. King
- Employees
- 1.45K
- Beta
- 1.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26.13 ÷ $76.15) − 1 = -65.69% (DCF, example).