|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.54 USD | +0.59% |
|
+5.24% | +1.92% |
| 08-05 | Graco Insider Sold Shares Worth $257,487, According to a Recent SEC Filing | MT |
| 07-24 | Graco's Order Trends, Backlogs Strengthen Near-Term Visibility, RBC Says | 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 | 13,530 | - | - |
| Change | - | -15.72% | 30.24% | -2.22% | -3.52% | -2.15% | - | - |
| Enterprise Value (EV) 1 | 12,947 | 11,032 | 14,150 | 13,685 | 13,226 | 12,876 | 12,694 | 12,337 |
| Change | - | -14.79% | 28.26% | -3.28% | -3.35% | -2.65% | -1.41% | -2.81% |
| P/E | 31.2x | 25.1x | 29.5x | 30.1x | 27.1x | 26.1x | 24.3x | 22.2x |
| PBR | 7.83x | 6.21x | 6.72x | 5.66x | 5.32x | 5.22x | 5.06x | 4.06x |
| PEG | - | 4.52x | 2.8x | -7.37x | 2.94x | 6.35x | 3.3x | 2.37x |
| Capitalization / Revenue | 6.72x | 5.25x | 6.68x | 6.78x | 6.18x | 5.75x | 5.48x | 5.14x |
| EV / Revenue | 6.51x | 5.15x | 6.44x | 6.48x | 5.91x | 5.48x | 5.14x | 4.69x |
| EV / EBITDA | 21.9x | 17.3x | 19.6x | 20.6x | 18.1x | 16.7x | 15.7x | 14.2x |
| EV / EBIT | 24.4x | 19.3x | 21.9x | 24x | 21.2x | 19.5x | 18x | 16x |
| EV / FCF | 40x | 62.6x | 30.3x | 26.6x | 20.7x | 23.1x | 21.1x | 18x |
| FCF Yield | 2.5% | 1.6% | 3.3% | 3.76% | 4.82% | 4.33% | 4.74% | 5.56% |
| Dividend per Share 2 | 0.7725 | 0.865 | 0.96 | 1.04 | 1.12 | 1.174 | 1.249 | 1.337 |
| Rate of return | 0.98% | 1.3% | 1.11% | 1.23% | 1.34% | 1.41% | 1.49% | 1.6% |
| EPS 2 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 | 3.207 | 3.443 | 3.765 |
| Distribution rate | 30.7% | 32.5% | 32.7% | 36.9% | 36.4% | 36.6% | 36.3% | 35.5% |
| Net sales 1 | 1,988 | 2,144 | 2,196 | 2,113 | 2,237 | 2,352 | 2,471 | 2,631 |
| EBITDA 1 | 590.6 | 638.7 | 720.3 | 664.5 | 732.2 | 770.3 | 809.4 | 871.8 |
| EBIT 1 | 531.3 | 572.7 | 646 | 570.1 | 624.8 | 660.2 | 703.4 | 773.3 |
| Net income 1 | 439.9 | 460.6 | 506.5 | 486.1 | 521.8 | 536.4 | 567.9 | 630.5 |
| Net Debt 1 | -407.3 | -222.2 | -507.9 | -646.8 | -601 | -654.1 | -836 | -1,192 |
| Reference price 2 | 78.57 | 66.78 | 86.84 | 84.88 | 83.40 | 83.54 | 83.54 | 83.54 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.9x | 5.44x | 16.61x | 1.41% | 13.45B | |
| 32.06x | 5x | 18.41x | 1.25% | 17.23B | |
| 21.23x | 2.3x | 12.75x | 1.11% | 10B | |
| 23.74x | 2.16x | 13.86x | 1.07% | 4.83B | |
| 18.14x | 1.93x | 8.74x | 0.93% | 4.69B | |
| 21.84x | 3.3x | 12.32x | -.--% | 3.32B | |
| 31.04x | 3.37x | 16.92x | - | 2.23B | |
| 11.4x | 0.42x | 3.62x | 2.89% | 1.89B | |
| 37.88x | - | - | - | 1.63B | |
| Average | 24.80x | 2.99x | 12.90x | 1.24% | 6.59B | |
| Weighted average by Cap. | 25.95x | 3.84x | 14.95x | 1.2% |
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
