Graco Inc (GGG)

Pumps & Pumping Equipment

Latest Price

$67.44

TTM P/E

21.75

Normalized P/E

23.24

TTM Div Yield

1.75%

Fwd Div Yield

1.75%

Book Value

15.25

P/B Ratio

4.42

Valuation metrics

EPS: $3.08

Book value / share: $16.07

Formula: √(22.5 × EPS × BVPS)

Graham Number

$33.37

51% downside

Norm. op. income: $570M (median of 7yr)

Tax rate: 17%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$32.50

52% downside

Base FCF: $466M (median of recent 5yr)

Growth: 11%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$77.35

+15% upside

EPS: $3.08

Target P/E: 23×

Formula: EPS × P/E

P/E Fair Value

$70.84

+5% upside

86.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	18.47M	$1.40B	11.18%	+75.9K	2026-06-30
State Street Corp	8.14M	$615.0M	4.93%	+144.6K	2026-06-30
Vanguard Portfolio Management LLC	8.05M	$608.0M	4.87%	+83.2K	2026-06-30
Vanguard Capital Management LLC	7.47M	$564.0M	4.52%	+84.2K	2026-06-30
Geode Capital Management, LLC	5.10M	$384.0M	3.09%	+234.5K	2026-06-30
Morgan Stanley	4.13M	$312.0M	2.50%	+196.7K	2026-06-30
Kayne Anderson Rudnick Investment Management LLC	3.83M	$289.0M	2.32%	-311.8K	2026-06-30
Mairs & Power Inc	3.80M	$287.0M	2.30%	-18.2K	2026-06-30
Fiera Capital Corp	3.43M	$259.0M	2.08%	-506.6K	2026-06-30
PineStone Asset Management Inc.	3.19M	$240.0M	1.93%	-439.8K	2026-06-30