EN DE

Grafton Group (GFTU) Fair Value & Analysis

Industrials · GB · Market cap 1.9B GBX

GG Grafton Group GFTU · LSE
Price£10.48
Fair Value£13.66
Upside+30.3%
Quality69/100
Watch Grafton Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.4% net margin
Low debt · generates free cash flow
4.03% dividend yield
Ranks above peers (9/14)
Narrow moat 40/100
Evidence: High Range £10.08 – £17.23 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +14.9% over the past month.

A solid business, screening 30% undervalued on our models.

What matters now

  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from £10.08 (bear) to £17.23 (bull), base £13.66. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£11.70 £5.45 Fair Value £13.66 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range £5.45 – £11.70 · fair‑value band £10.08 – £17.23 · the £10.48 price screens below the £13.66 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grafton Group (GFTU) currently trades at £10.48, while our model-based Fair Value estimate is £13.66, implying the stock looks roughly 30.3% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Grafton Group generated revenue of £2.5B at a net margin of 5.4%. Revenue grew 10.7% year over year. It earns a return on equity of 8.4%. Net debt stands at £123M. Fundamentals as of Aug 13, 2026

Our scenario range runs from £10.08 (bear case) to £17.23 (bull case); at £10.48, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at -42% fair-value upside, at 30%, GFTU screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF £13.25 £18.74 £26.05 80
Residual Income £6.78 £7.16 £7.62 76
Rev-Margin DCF £10.59 £15.37 £21.09 74
All 26 models by family
DCF Models
FCF DCF £13.24 £19.10 £27.21 38
Owner Earnings £14.16 £20.48 £29.23 31
5Y Revenue Exit £10.59 £15.29 £21.24 39
5Y EBITDA Exit £14.72 £23.21 £33.26 41
5Y P/E Exit £12.18 £18.34 £24.89 38
10Y Revenue Exit £11.33 £15.70 £21.56 36
10Y EBITDA Exit £13.97 £20.80 £30.14 37
10Y P/E Exit £12.47 £17.67 £24.16 35
Earnings-Based
Graham-Dodd £4.81 £16.95 £22.81 54
Lynch FV £3.96 £5.66 £7.36 50
PEG = 1.0 £3.96 £5.66 £7.36 46
EPV £7.12 £7.88 £8.51 59
Dividend Discount
Gordon GGM £2.92 £5.26 £7.24 70
DDM Multi-Stage £2.92 £4.81 £5.62 61
Multiples
P/E Multiple £11.14 £14.85 £18.56 63
P/S Multiple £9.02 £12.02 £15.03 58
P/B Multiple £9.02 £12.02 £15.03 55
EV/EBIT £12.30 £15.87 £19.45 53
EV/EBITDA £17.40 £22.67 £27.94 54
EV/Revenue £9.23 £12.51 £15.79 43
Asset-Based
NCAV (Graham) £4.27 £5.72 £8.54 50
Growth DCF
Growth DCF £13.25 £18.74 £26.05 80
Rev-Margin DCF £10.59 £15.37 £21.09 74
Economic Profit
Residual Income £6.78 £7.16 £7.62 76
ROIC Compounder £7.12 £7.88 £8.51 72
Growth Earnings
Growth-Adj P/E £7.68 £10.97 £14.26 68

Widest divergence: DCF Models (£18.34) versus Dividend Discount (£4.81). Highest evidence: Growth DCF (80).

Notify me when GFTU reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 2.5B GBX
Revenue growth (YoY) +10.7%
Net margin 5.4%
Return on equity 8.4%
Free cash flow 232M GBX FY2025
P/E ratio 12.8 as of Jun 3, 2026
More key figures
Operating margin 6.5%
EPS (TTM) £0.7400
Dividend yield 4.0%
EPS growth (YoY) +8.4%
Net debt 123M GBX FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 68

Profitability 40
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grafton Group plc distributes and sells building materials and construction related products in Ireland, the United Kingdom, Ireland, the Netherlands, Finland, and Spain.

Full company description

Grafton Group plc distributes and sells building materials and construction related products in Ireland, the United Kingdom, Ireland, the Netherlands, Finland, and Spain. The company provides tools, ironmongery and accessories; distributes materials and plant for mechanical services, heating, plumbing and air movement; and distributes workwear and personal protective equipment (PPE), tools, spare parts and accessories; air conditioning, ventilation, heating and refrigeration products under the Selco, Leyland SDM, Chadwicks, MacBlair, Isero, Polvo, Gunters en Meuser, TG Lynes, IKH, and Salvador Escoda brands. It also offers DIY products, paints, lighting, homestyle, housewares, bathroom products, and kitchens, as well as gardening and Christmas products under the Woodie's brand. Further, it manufactures and distributes dry mortars and wooden staircases and windows under the CPI Mortar and StairBox brands. The company was founded in 1902 and is headquartered in Dublin, Ireland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grafton Group reported revenue of £2.5B in FY2025 versus £2.1B in FY2021, a compound +4.5%/yr. Reported net income was £137M in FY2025, compounding −9.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
£2.5B
Latest YoY
+10.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.1%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.9%
Revenue +4.5%/yr
FY21 £2.1B
FY22 £2.3B
FY23 £2.3B
FY24 £2.3B
FY25 £2.5B
Net income −9.9%/yr
FY21 £207M
FY22 £209M
FY23 £149M
FY24 £122M
FY25 £137M
Character of growth · EPS growth decomposed (2014-2025) +6.4 % p.a.
Revenue per share +2.2 pp

of which total revenue +0.5 pp · buybacks/dilution +1.7 pp

EBIT margin +3.2 pp
Tax rate +0.1 pp
Residual (interest, one-offs) +0.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch GFTU: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grafton Group Fair Value". https://www.fairvalue-calculator.com/stock/GFTU

Peer Group

Industrial Distribution · 107 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside +32% · Above median
Return on equity (TTM) 8% · Below median
Return on assets 4% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 11% · Above median
Dividend yield (TTM) 4.0% · Top 25%
Debt / equity 0.12× · Lower than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 12.8× · Cheaper than median
P/B 1.52× · Pricier than median
P/S (TTM) 1.00× · Pricier than median
P/FCF 10.8× · Pricier than median
EV/EBITDA 9.5× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 76 · sector 22
FUTURE 54 · sector 19
PAST 34 · sector 35
HEALTH 94 · sector 91
DIVIDEND 81 · sector 31

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,305 $613.88 -53%
Fastenal Company FAST $52.22 $20.64 -60%
Ferguson Enterprises Inc FERG $245.18 $148.98 -39%
WESCO International, Inc WCC $364.60 $213.01 -42%
Watsco, Inc WSO $309.41 $268.10 -13%
Toromont Industries Ltd TIH C$218.77 C$127.90 -42%
Applied Industrial Technologies, Inc AIT $352.29 $191.65 -46%
Finning International Inc FTT C$93.86 C$76.38 -19%
Addtech AB ADDTB kr 344.00 kr 156.35 -55%
Core & Main, Inc CNM $46.63 $49.47 +6%

Compare Grafton Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grafton Group (GFTU) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of £13.66 versus a price of £10.48, about +30% (undervalued).
What is the fair value of GFTU?
Our model-based fair value for Grafton Group is £13.66 (as of Aug 13, 2026), built from audited fundamentals. The current price is £10.48.
What is the quality score of GFTU?
Grafton Group has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grafton Group (GFTU)?
Grafton Group reported trailing-twelve-month revenue of about £2.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GFTU?
The net profit margin of Grafton Group is about 5.4%, meaning it keeps roughly 5.4% of revenue as net income. Based on the latest reported figures.
Does Grafton Group pay a dividend?
Grafton Group currently shows a dividend yield of about 4.67% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grafton Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.