Graham Corporation

Graham Corporation

GHMยทNYSE

$103.87

+4.5%
IndustrialsIndustrial - Machinery

Graham Corporation, together with its subsidiaries, designs and manufactures fluid, power, heat transfer, and vacuum equipment for chemical and petrochemical processing, defense, space, petroleum refining, cryogenic, energy, and other industries. It offers power plant systems comprising ejectors and surface condensers; torpedo ejection and power systems, such as turbines, alternators, regulators, pumps, and blowers; and thermal management systems, including pumps, blowers, and electronics. The company also provides rocket propulsion systems, such as turbopumps and fuel pumps; cooling systems comprising pumps, compressors, fans, and blowers; and life support systems, including fans, pumps, and blowers. In addition, it offers heat transfer and vacuum systems comprising ejectors, process condensers, surface condensers, liquid ring pumps, heat exchangers, and nozzles, as well as turbomachinery products; and power generation systems, including turbines, generators, compressors, and pumps. The company also services and sells spare parts for its equipment. It sells its products directly in the United States, the Middle East, Canada, Asia, South America, and internationally. Graham Corporation was founded in 1936 and is headquartered in Batavia, New York.

At a Glance

Live Snapshot
Market Cap$1.15B
EPS1.1200
P/E Ratio92.74
Earnings Date06/08/2026
Graham Corporation

Graham Corporation Fair Value Envelope

GHM ยท NYSE

Our analysis suggests that GHM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $103.87, this represents a potential HIDDEN relative to our calculated worth for Graham Corporation.

Intrinsic Value
Current Price: $103.87

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$17.8M
+ Cash & Equivalents$21.6M
Firm Value$39.4M
- Debt$6.9M
Equity Value$32.6M
/ Shares Outstanding10,975,874B
DCF Value$3
OVERVALUED BY 97%

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
$12.2M
$6.1M
$3.0M
$1.5M
$759.9K
$379.9K
$190.0K
$95.0K
$47.5K
$23.7K
Maintenance CapEx
-$1.9M
-$947.9K
-$473.9K
-$237.0K
-$118.5K
-$59.2K
-$29.6K
-$14.8K
-$7.4K
-$3.7K
Owner Earnings
$10.3M
$5.1M
$2.6M
$1.3M
$641.4K
$320.7K
$160.3K
$80.2K
$40.1K
$20.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$9.5M
$4.4M
$2.0M
$942.9K
$436.5K
$202.1K
$93.6K
$43.3K
$20.1K
$9.3K
Terminal Value represents 0.9% of Enterprise Value