Valuation Graco Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-09-11 EDT			5-day change	1st Jan Change
76.70 ^USD	+0.96%		-1.52%	-6.43%

09-11	Graco Inc. Announces Appointment of Richard B. Lewis to Board of Directors, and to the Company?s Audit Committee, Effective December 3, 2026	CI
09-11	Graco Keeps Quarterly Dividend at $0.295 a Share, Payable Nov. 4 to Holders of Record Oct. 19	MT

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	12,422	-	-
Change	-	-15.72%	30.24%	-2.22%	-3.52%	-10.16%	-	-
Enterprise Value (EV) ¹	12,947	11,032	14,150	13,685	13,226	11,768	11,656	11,315
Change	-	-14.79%	28.26%	-3.28%	-3.35%	-11.03%	-0.95%	-2.93%
P/E	31.2x	25.1x	29.5x	30.1x	27.1x	23.9x	22.2x	20.4x
PBR	7.83x	6.21x	6.72x	5.66x	5.32x	4.8x	4.64x	3.72x
PEG	-	4.52x	2.8x	-7.37x	2.94x	5.66x	2.98x	2.21x
Capitalization / Revenue	6.72x	5.25x	6.68x	6.78x	6.18x	5.28x	5.03x	4.72x
EV / Revenue	6.51x	5.15x	6.44x	6.48x	5.91x	5x	4.72x	4.3x
EV / EBITDA	21.9x	17.3x	19.6x	20.6x	18.1x	15.3x	14.4x	13x
EV / EBIT	24.4x	19.3x	21.9x	24x	21.2x	17.8x	16.5x	14.6x
EV / FCF	40x	62.6x	30.3x	26.6x	20.7x	21.1x	19.4x	16.7x
FCF Yield	2.5%	1.6%	3.3%	3.76%	4.82%	4.73%	5.14%	6%
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%	1.53%	1.63%	1.74%
EPS ²	2.52	2.66	2.94	2.82	3.08	3.21	3.449	3.767
Distribution rate	30.7%	32.5%	32.7%	36.9%	36.4%	36.6%	36.2%	35.5%
Net sales ¹	1,988	2,144	2,196	2,113	2,237	2,351	2,472	2,631
EBITDA ¹	590.6	638.7	720.3	664.5	732.2	771.2	809	871.4
EBIT ¹	531.3	572.7	646	570.1	624.8	661	704.5	776.1
Net income ¹	439.9	460.6	506.5	486.1	521.8	537.3	566.6	633.7
Net Debt ¹	-407.3	-222.2	-507.9	-646.8	-601	-654.1	-765.6	-1,107
Reference price ²	78.57	66.78	86.84	84.88	83.40	76.70	76.70	76.70
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GRACO INC.	23.89x	5x	15.26x	1.53%	12.42B
IDEX CORPORATION	30.73x	4.81x	17.69x	1.31%	16.53B
FLOWSERVE CORPORATION	20.2x	2.19x	12.13x	1.18%	9.46B
FRANKLIN ELECTRIC CO., INC.	21.3x	1.93x	12.41x	-	4.33B
INTERPUMP GROUP S.P.A.	16.38x	1.78x	8.02x	1.02%	4.29B
HAYWARD HOLDINGS, INC.	18.21x	2.84x	10.61x	-.--%	2.78B
THE GORMAN-RUPP COMPANY	27.33x	3x	15.07x	-	1.97B
KSB SE & CO. KGAA	11.05x	0.39x	3.42x	2.99%	1.8B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	40.76x	-	-	-	1.77B
Average	23.32x	2.74x	11.83x	1.34%	6.15B
Weighted average by Cap.	24.48x	3.60x	14.00x	1.3%