Griffon Corporation

Griffon Corporation

GFFยทNYSE

$86.14

+0.96%
IndustrialsConglomerates

Griffon Corporation, through its subsidiaries, provides consumer and professional, and home and building products in the United States, Europe, Canada, Australia, and internationally. Its Consumer and Professional Products segment manufactures and markets long-handled tools and landscaping products for homeowners and professionals; wood and wire closet organization, general living storage, and wire garage storage products to home center retail chains, mass merchandisers, and direct-to builder professional installers; wheelbarrows and lawn carts; snow, striking, and hand tools; planters and lawn accessories; garden hoses; and pruners, loppers, shears, and other tools, as well as cleaning products for professional, home, and industrial use. The company's Home & Building Products segment manufactures and markets residential and commercial garage doors for professional dealers and various home center retail chains; and rolling steel door and grille products for commercial, industrial, institutional, and retail uses. It sells its products under the True Temper, AMES, ClosetMaid, Clopay, Ideal, Holmes, CornellCookson, Garant, Harper, UnionTools, Westmix, Cyclone, Southern Patio, Northcote Pottery, Nylex, Hills, Kelkay, Tuscan Path, La Hacienda, Kelso, Dynamic Design, Apta, Quatro Design, Razor-Back, Jackson, Darby, Trojan, Supercraft, NeverLeak, Maximum Load, SuperSlide, ShelfTrack, MasterSuite, Suite Symphony, ExpressShelf, Style+, and SpaceCreations brand names. The company was formerly known as Instrument Systems Corporation and changed its name to Griffon Corporation in June 1992. Griffon Corporation was founded in 1959 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$3.95B
EPS1.1300
P/E Ratio76.23
Earnings Date08/05/2026
Griffon Corporation

Griffon Corporation Fair Value Envelope

GFF ยท NYSE

Our analysis suggests that GFF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $86.14, this represents a potential HIDDEN relative to our calculated worth for Griffon Corporation.

Intrinsic Value
Current Price: $86.14

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.4B
+ Cash & Equivalents$99.0M
Firm Value$4.5B
- Debt$1.6B
Equity Value$2.9B
/ Shares Outstanding46,558,649B
DCF Value$63
OVERVALUED BY 27%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$349.9M
$343.9M
$338.1M
$332.3M
$326.6M
$321.0M
$315.5M
$310.1M
$304.8M
$299.6M
Maintenance CapEx
-$10.3M
-$10.1M
-$10.0M
-$9.8M
-$9.6M
-$9.5M
-$9.3M
-$9.1M
-$9.0M
-$8.8M
Owner Earnings
$339.6M
$333.8M
$328.1M
$322.5M
$317.0M
$311.5M
$306.2M
$301.0M
$295.8M
$290.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$314.5M
$286.2M
$260.5M
$237.0M
$215.7M
$196.3M
$178.7M
$162.6M
$148.0M
$134.7M
Terminal Value represents 51.8% of Enterprise Value