Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
59.69 USD58.03 USD66.65 USD
+333%
58.03 USDCurrent price is 333.4% above the base model value.
G
IndustrialsSpecialty Industrial MachineryUnited States
GNRC.US · Generac Holdings Inc.
NYQ · US · USD
Latest price251.51 USD
30D-1.47%
Vs. base value+358%
Research summary
GNRC.US latest organized financial period shows revenue declined -2.02% YoY and net income declined -50.95% YoY. Current price is about 252 USD, while the model base case is about 54.93 USD; the current price sits +358% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income160M USD
Free cash flow268M USD
Operating cash flow438M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price251.51 USD
Base value54.93 USD
Vs. base+358%
Price date2026/04/28
55.76 USD54.93 USD58.40 USD
+358%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
48.64 USD45.46 USD57.00 USD
+453%
45.46 USDCurrent price is 453.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.4%
Current price implies roughly 18.4% annualized FCF growth.
18.4%Current price implies roughly 18.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
59.79 USD59.79 USD59.79 USD
+321%
59.79 USDCurrent price is 320.6% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 160M USD | 268M USD | 2.69 |
| 2024/12/30 | Annual | 4B USD | 325M USD | 605M USD | 5.39 |
| 2023/12/30 | Annual | 4B USD | 203M USD | 393M USD | 3.27 |
| 2022/12/30 | Annual | 5B USD | 350M USD | -28M USD | 5.42 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement