|
Market Closed -
NYSE
16:00:03 2026-11-10 EST
|
5-day change | 1st Jan Change | ||
| 69.70 USD | -0.17% |
|
+0.78% | -14.97% |
| 11-10 | Graco Enters $600 Million Accelerated Share Repurchase Agreement | MT |
| 11-09 | Graco Announces Launch Of SnugRide Turn & Slide Rotating Infant Car Seat | CI |
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 | 11,178 | - | - |
| Change | - | -15.72% | 30.24% | -2.22% | -3.52% | -19.16% | - | - |
| Enterprise Value (EV) 1 | 12,947 | 11,032 | 14,150 | 13,685 | 13,226 | 11,158 | 11,031 | 10,928 |
| Change | - | -14.79% | 28.26% | -3.28% | -3.35% | -15.63% | -1.14% | -0.94% |
| P/E | 31.2x | 25.1x | 29.5x | 30.1x | 27.1x | 22.4x | 20.9x | 19.4x |
| PBR | 7.83x | 6.21x | 6.72x | 5.66x | 5.32x | 4.62x | 4.29x | 3.73x |
| PEG | - | 4.52x | 2.8x | -7.37x | 2.94x | 19.71x | 2.97x | 2.51x |
| Capitalization / Revenue | 6.72x | 5.25x | 6.68x | 6.78x | 6.18x | 4.77x | 4.42x | 4.25x |
| EV / Revenue | 6.51x | 5.15x | 6.44x | 6.48x | 5.91x | 4.76x | 4.37x | 4.16x |
| EV / EBITDA | 21.9x | 17.3x | 19.6x | 20.6x | 18.1x | 14.9x | 14.1x | 13.2x |
| EV / EBIT | 24.4x | 19.3x | 21.9x | 24x | 21.2x | 17.6x | 16.2x | 15x |
| EV / FCF | 40x | 62.6x | 30.3x | 26.6x | 20.7x | 19.8x | 18.8x | 16.5x |
| FCF Yield | 2.5% | 1.6% | 3.3% | 3.76% | 4.82% | 5.04% | 5.33% | 6.08% |
| Dividend per Share 2 | 0.7725 | 0.865 | 0.96 | 1.04 | 1.12 | 1.171 | 1.239 | 1.31 |
| Rate of return | 0.98% | 1.3% | 1.11% | 1.23% | 1.34% | 1.68% | 1.78% | 1.88% |
| EPS 2 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 | 3.115 | 3.334 | 3.592 |
| Distribution rate | 30.7% | 32.5% | 32.7% | 36.9% | 36.4% | 37.6% | 37.1% | 36.5% |
| Net sales 1 | 1,988 | 2,144 | 2,196 | 2,113 | 2,237 | 2,345 | 2,527 | 2,629 |
| EBITDA 1 | 590.6 | 638.7 | 720.3 | 664.5 | 732.2 | 748.8 | 782.8 | 828.7 |
| EBIT 1 | 531.3 | 572.7 | 646 | 570.1 | 624.8 | 635.6 | 683 | 728.6 |
| Net income 1 | 439.9 | 460.6 | 506.5 | 486.1 | 521.8 | 514.5 | 535.1 | 572.1 |
| Net Debt 1 | -407.3 | -222.2 | -507.9 | -646.8 | -601 | -19.67 | -147 | -250.5 |
| Reference price 2 | 78.57 | 66.78 | 86.84 | 84.88 | 83.40 | 69.70 | 69.70 | 69.70 |
| Nbr of stocks (in thousands) | 169,966 | 168,529 | 168,788 | 168,850 | 165,794 | 160,375 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.41x | 4.77x | 14.93x | 1.68% | 11.2B | |
| 30.8x | 5.27x | 18.77x | 0.86% | 121B | |
| 31.06x | 4.86x | 18.54x | 1.72% | 89.35B | |
| 30.46x | 3.5x | 20.06x | 0.68% | 67.77B | |
| 42.88x | 6.71x | 29.54x | 1.79% | 62.61B | |
| 33.11x | 6.85x | 20.04x | -.--% | 49.2B | |
| 22.7x | 1.95x | 14.04x | 2.07% | 33.02B | |
| 24.48x | 4.48x | 16.91x | 0.09% | 33.36B | |
| 22.04x | 4.19x | 14.41x | 2.71% | 31.24B | |
| 23.45x | 3.39x | 14.59x | 1% | 28.33B | |
| Average | 28.34x | 4.60x | 18.18x | 1.26% | 53B | |
| Weighted average by Cap. | 30.45x | 4.86x | 19.32x | 1.17% |
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
