Gorman Rupp Co. (GRC) intrinsic value & 10-year financials
Gorman Rupp Co. (GRC) has a Graham intrinsic value of $38.03 per share. At $71.89 on Oct 17, 2026, the stock trades 89% above that value. Over the last 10 fiscal years revenue grew 6.7% a year to $682.4M, with an average return on invested capital of 10.1%.
- Graham intrinsic value
- $38.03
- Share price (Oct 17, 2026)
- $71.89
- Price vs Graham value
- 89% above
- Market cap
- $1.9B
- Revenue (FY2025)
- $682.4M
- Revenue growth (10-yr CAGR)
- 6.7%
- ROIC (10-yr avg)
- 10.1%
- Free cash flow (FY2025)
- $88.9M
GRC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $682.4M | $53.0M | $2.02 | $88.9M | 14.0% | 10.1% |
| FY2024 | $659.7M | $40.1M | $1.53 | $55.5M | 13.9% | 9.8% |
| FY2023 | $659.5M | $35.0M | $1.34 | $77.4M | 13.2% | 9.2% |
| FY2022 | $521.0M | $11.2M | — | -$4.3M | 7.7% | 6.7% |
| FY2021 | $378.3M | $29.9M | — | $35.7M | 10.4% | 15.4% |
| FY2020 | $349.0M | $25.2M | — | $43.2M | 10.2% | 9.2% |
| FY2019 | $398.2M | $35.8M | — | $51.3M | 11.0% | 11.6% |
| FY2018 | $414.3M | $40.0M | — | $30.3M | 12.2% | 13.0% |
| FY2017 | $379.4M | $26.6M | — | $35.5M | 10.0% | 8.1% |
| FY2016 | $382.1M | $24.9M | — | $46.6M | 9.3% | 8.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GORMAN RUPP CO has demonstrated mature, steady growth, with revenue compounding at 6.7% annually over the past decade.
GORMAN RUPP CO returns on capital have been average, hovering around 10.3% ROIC over the decade.
GORMAN RUPP CO capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GORMAN RUPP CO is modeled at 6.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $38.03 per share.