Graham Holdings Company

Graham Holdings Company

GHCยทNYSE

$1.10K

-0.76%
Consumer DefensiveEducation & Training Services

Graham Holdings Company, through its subsidiaries, operates as a diversified education and media company worldwide. It provides test preparation services and materials; data science and training services; professional training and exam preparation for professional certifications and licensures; and non-academic operations support services to the Purdue University Global. The company also offers training, test preparation, and degrees for accounting and financial services professionals; English-language training, academic preparation programs, and test preparation for English proficiency exams; and A-level examination preparation services, as well as operates three colleges, a business school, a higher education institution, and an online learning institution. In addition, it owns and operates seven television stations; and provides social media management tools to connect newsrooms with their users, as well as produces Foreign Policy magazine and ForeignPolicy.com website. Further, the company publishes Slate, an online magazine; and two French-language news magazine websites at slate.fr and slateafrique.com. Additionally, it provides social media marketing solutions; home health and hospice services; burners, igniters, dampers, and controls; screw jacks, linear actuators and related linear motion products, and lifting systems; pressure impregnated kiln-dried lumber and plywood products; cybersecurity training solutions; digital advertising services; and power charging and data systems, industrial and commercial indoor lighting solutions, and electrical components and assemblies. The company also owns and operates 11 restaurants and entertainment venues; and engages in automobile dealerships business. The company was formerly known as The Washington Post Company and changed its name to Graham Holdings Company in November 2013. Graham Holdings Company was founded in 1877 and is based in Arlington, Virginia.

At a Glance

Live Snapshot
Market Cap$4.77B
EPS67.1100
P/E Ratio16.40
Earnings Date07/29/2026
Graham Holdings Company

Graham Holdings Company Fair Value Envelope

GHC ยท NYSE

Our analysis suggests that GHC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1100.47, this represents a potential HIDDEN relative to our calculated worth for Graham Holdings Company.

Intrinsic Value
Current Price: $1100.47

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$1.4B
+ Cash & Equivalents$267.0M
Firm Value$1.6B
- Debt$1.7B
Equity Value-$104.2M
/ Shares Outstanding4,362,428B
DCF Value-$24
OVERVALUED BY 102%

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
$280.4M
$231.6M
$191.3M
$158.0M
$130.5M
$107.8M
$89.0M
$73.5M
$60.7M
$50.1M
Maintenance CapEx
-$11.9M
-$9.8M
-$8.1M
-$6.7M
-$5.5M
-$4.6M
-$3.8M
-$3.1M
-$2.6M
-$2.1M
Owner Earnings
$268.6M
$221.8M
$183.2M
$151.3M
$125.0M
$103.2M
$85.2M
$70.4M
$58.1M
$48.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$248.7M
$190.2M
$145.4M
$111.2M
$85.0M
$65.0M
$49.7M
$38.0M
$29.1M
$22.2M
Terminal Value represents 27.7% of Enterprise Value