investorscraft@gmail.com

Intrinsic Value of The Gorman-Rupp Company (GRC)

Previous Close$37.65
Intrinsic Value
Upside potential
Previous Close
$37.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Gorman-Rupp Company operates as a leading designer, manufacturer, and marketer of pumps and pump systems across diverse industries, including water infrastructure, construction, agriculture, and industrial markets. Its core revenue model is driven by the sale of highly engineered centrifugal and positive displacement pumps, supported by aftermarket services and replacement parts. The company serves both domestic and international markets, with a reputation for reliability and durability in demanding applications. Gorman-Rupp’s competitive positioning is reinforced by its broad product portfolio, technical expertise, and long-standing customer relationships, which span municipal, commercial, and industrial sectors. The company differentiates itself through innovation, customization, and a focus on mission-critical applications where performance and longevity are paramount. Its market position is further strengthened by a decentralized manufacturing approach, allowing for regional responsiveness and cost efficiency.

Revenue Profitability And Efficiency

In FY 2024, Gorman-Rupp reported revenue of $659.7 million, with net income of $40.1 million, reflecting a net margin of approximately 6.1%. Diluted EPS stood at $1.53, while operating cash flow reached $69.8 million. The absence of reported capital expenditures suggests disciplined spending or potential data limitations. Revenue stability is supported by diversified end markets, though profitability metrics indicate moderate operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to generate consistent operating cash flow, which covered interest obligations and supported shareholder returns. With no reported capital expenditures, free cash flow appears robust, though further clarity on reinvestment needs would enhance analysis. The diluted EPS of $1.53 reflects steady but modest earnings generation relative to its capital structure.

Balance Sheet And Financial Health

Gorman-Rupp’s balance sheet shows $24.2 million in cash and equivalents against total debt of $366.6 million, indicating a leveraged position. The debt level warrants monitoring, though operating cash flow coverage provides some cushion. Shareholders’ equity and liquidity metrics were not disclosed, limiting a full assessment of financial health. The company’s ability to service debt while maintaining dividends will be critical.

Growth Trends And Dividend Policy

Revenue trends suggest stability rather than high growth, aligned with the mature nature of the pump industry. The company paid a dividend of $0.735 per share, reflecting a commitment to returning capital to shareholders. Future growth may depend on market expansion, product innovation, or acquisitions, though no specific initiatives were highlighted in the provided data.

Valuation And Market Expectations

With a market capitalization derived from 26.2 million shares outstanding, valuation multiples would hinge on the stock price, which was not provided. Investors likely weigh the company’s steady cash flow and dividend yield against its debt levels and moderate earnings growth. Sector comparisons would clarify whether the market prices GRC as a value or income play.

Strategic Advantages And Outlook

Gorman-Rupp’s strategic advantages include its diversified customer base, technical expertise, and reputation for durable products. The outlook depends on its ability to navigate supply chain dynamics, manage debt, and capitalize on infrastructure spending trends. Long-term success will hinge on innovation and operational efficiency, particularly in competitive global markets.

Sources

Company filings (CIK: 0000042682), disclosed financial metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount