|
Market Closed -
NYSE
16:00:02 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 81.81 USD | +0.89% |
|
+2.49% | -0.20% |
| 10-21 | Graco Q3 Adjusted Earnings, Revenue Rise; Q4 Guidance Set | MT |
| 10-21 | (GGG) Graco Inc. Expects Q4 Revenue Range $610.0M - $640.0M | MT |
Company Valuation: Graco Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,354 | 11,254 | 14,658 | 14,332 | 13,827 | 13,249 | - | - |
| Change | - | -15.72% | 30.24% | -2.22% | -3.52% | -4.18% | - | - |
| Enterprise Value (EV) 1 | 12,947 | 11,032 | 14,150 | 13,685 | 13,226 | 12,757 | 12,484 | 12,143 |
| Change | - | -14.79% | 28.26% | -3.28% | -3.35% | -3.55% | -2.14% | -2.73% |
| P/E | 31.2x | 25.1x | 29.5x | 30.1x | 27.1x | 25.4x | 23.8x | 21.7x |
| PBR | 7.83x | 6.21x | 6.72x | 5.66x | 5.32x | 5.54x | 5.28x | 3.97x |
| PEG | - | 4.52x | 2.8x | -7.37x | 2.94x | 5.53x | 3.55x | 2.26x |
| Capitalization / Revenue | 6.72x | 5.25x | 6.68x | 6.78x | 6.18x | 5.6x | 5.28x | 5.05x |
| EV / Revenue | 6.51x | 5.15x | 6.44x | 6.48x | 5.91x | 5.39x | 4.98x | 4.63x |
| EV / EBITDA | 21.9x | 17.3x | 19.6x | 20.6x | 18.1x | 16.7x | 15.5x | 13.9x |
| EV / EBIT | 24.4x | 19.3x | 21.9x | 24x | 21.2x | 19.2x | 17.5x | 15.7x |
| EV / FCF | 40x | 62.6x | 30.3x | 26.6x | 20.7x | 22.9x | 21.1x | 17.7x |
| FCF Yield | 2.5% | 1.6% | 3.3% | 3.76% | 4.82% | 4.36% | 4.74% | 5.66% |
| Dividend per Share 2 | 0.7725 | 0.865 | 0.96 | 1.04 | 1.12 | 1.176 | 1.246 | 1.337 |
| Rate of return | 0.98% | 1.3% | 1.11% | 1.23% | 1.34% | 1.44% | 1.52% | 1.63% |
| EPS 2 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 | 3.221 | 3.437 | 3.767 |
| Distribution rate | 30.7% | 32.5% | 32.7% | 36.9% | 36.4% | 36.5% | 36.2% | 35.5% |
| Net sales 1 | 1,988 | 2,144 | 2,196 | 2,113 | 2,237 | 2,366 | 2,508 | 2,621 |
| EBITDA 1 | 590.6 | 638.7 | 720.3 | 664.5 | 732.2 | 765.7 | 805.5 | 871.4 |
| EBIT 1 | 531.3 | 572.7 | 646 | 570.1 | 624.8 | 664.1 | 713.7 | 774.1 |
| Net income 1 | 439.9 | 460.6 | 506.5 | 486.1 | 521.8 | 536.9 | 565.4 | 633.7 |
| Net Debt 1 | -407.3 | -222.2 | -507.9 | -646.8 | -601 | -492.8 | -765.8 | -1,107 |
| Reference price 2 | 78.57 | 66.78 | 86.84 | 84.88 | 83.40 | 81.81 | 81.81 | 81.81 |
| Nbr of stocks (in thousands) | 169,966 | 168,529 | 168,788 | 168,850 | 165,794 | 161,954 | - | - |
| Announcement Date | 1/31/22 | 1/30/23 | 1/29/24 | 1/27/25 | 1/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.15x | 5.35x | 16.45x | 1.45% | 13.13B | |
| 30.51x | 5.42x | 19.79x | 0.85% | 119B | |
| 31.6x | 5.01x | 19x | 1.7% | 90.64B | |
| 28.74x | 3.28x | 18.96x | 0.72% | 62.92B | |
| 40.65x | 6.35x | 28x | 1.87% | 59.26B | |
| 39.15x | 7.93x | 23.21x | -.--% | 56.89B | |
| 26.21x | 4.8x | 16.8x | 2.29% | 34.15B | |
| 20.68x | 1.77x | 12.74x | 2.27% | 30.08B | |
| 31.64x | 4.14x | 15.6x | 0.11% | 30.49B | |
| 18.81x | 3.19x | 10.25x | 1.6% | 26.16B | |
| Average | 29.31x | 4.72x | 18.08x | 1.29% | 52.29B | |
| Weighted average by Cap. | 31.07x | 5.03x | 19.45x | 1.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GGG Stock
- Valuation Graco Inc.
Select your edition
All financial news and data tailored to specific country editions
