Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
56.87 USD53.16 USD66.65 USD
+373%
53.16 USDCurrent price is 373.1% above the base model value.
G
US
GNRC.US · GENERAC HOLDINGS INC.
US · US
Latest price251.51 USD
30D-10.97%
Vs. base value+321%
Research summary
GNRC.US latest organized financial period shows revenue declined -2.02% YoY and net income declined -49.56% YoY. Current price is about 252 USD, while the model base case is about 59.79 USD; the current price sits +321% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price251.51 USD
Base value59.79 USD
Vs. base+321%
Price date2026/04/29
59.79 USD59.79 USD66.65 USD
+321%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
95.43 USD154.39 USD201.17 USD
+62.91%
154.39 USDCurrent price is 62.9% above the base model value.Adjusted reference: 109.10 USD
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 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
| 2025/09/30 | Business sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
| 2025/06/30 | Business sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 4B USD | 160M USD | 163M USD | 268M USD | 2.69 | 2.74 |
| 2024/12/31 | Annual | 4B USD | 316M USD | - | 605M USD | 5.39 | - |
| 2023/12/31 | Annual | 4B USD | 215M USD | - | 393M USD | 3.27 | - |
| 2022/12/31 | Annual | 1B USD | 71M USD | - | -28M USD | 0.83 | - |
| 2021/12/31 | Annual | 1B USD | 143M USD | - | 301M USD | 2.04 | - |
Ad placement