Valuation Graco Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-20 EDT			5-day change	1st Jan Change
81.09 ^USD	+0.42%		+1.59%	-1.07%

10-14	RBC Trims Price Target on Graco to $95 From $96, Keeps Outperform Rating	MT
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

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	13,133	-	-
Change	-	-15.72%	30.24%	-2.22%	-3.52%	-5.02%	-	-
Enterprise Value (EV) ¹	12,947	11,032	14,150	13,685	13,226	12,640	12,367	12,026
Change	-	-14.79%	28.26%	-3.28%	-3.35%	-4.43%	-2.16%	-2.76%
P/E	31.2x	25.1x	29.5x	30.1x	27.1x	25.1x	23.6x	21.5x
PBR	7.83x	6.21x	6.72x	5.66x	5.32x	5.49x	5.23x	3.94x
PEG	-	4.52x	2.8x	-7.37x	2.94x	5.36x	3.57x	2.24x
Capitalization / Revenue	6.72x	5.25x	6.68x	6.78x	6.18x	5.55x	5.26x	5.01x
EV / Revenue	6.51x	5.15x	6.44x	6.48x	5.91x	5.35x	4.95x	4.59x
EV / EBITDA	21.9x	17.3x	19.6x	20.6x	18.1x	16.4x	15.3x	13.8x
EV / EBIT	24.4x	19.3x	21.9x	24x	21.2x	19.1x	17.4x	15.5x
EV / FCF	40x	62.6x	30.3x	26.6x	20.7x	22.7x	20.9x	17.5x
FCF Yield	2.5%	1.6%	3.3%	3.76%	4.82%	4.4%	4.79%	5.71%
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%	1.45%	1.54%	1.65%
EPS ²	2.52	2.66	2.94	2.82	3.08	3.224	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	2,364	2,499	2,621
EBITDA ¹	590.6	638.7	720.3	664.5	732.2	768.6	808.1	871.4
EBIT ¹	531.3	572.7	646	570.1	624.8	663.1	710	774.1
Net income ¹	439.9	460.6	506.5	486.1	521.8	537.5	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	81.09	81.09	81.09
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.	25.15x	5.35x	16.45x	1.45%	13.13B
PARKER-HANNIFIN CORPORATION	30.51x	5.42x	19.79x	0.85%	119B
ATLAS COPCO AB	31.6x	5.01x	19x	1.7%	90.64B
W.W. GRAINGER, INC.	28.74x	3.28x	18.96x	0.72%	62.92B
FASTENAL COMPANY	40.65x	6.35x	28x	1.87%	59.26B
KEYSIGHT TECHNOLOGIES, INC.	39.15x	7.93x	23.21x	-.--%	56.89B
FANUC CORPORATION	26.21x	4.8x	16.8x	2.29%	34.15B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.68x	1.77x	12.74x	2.27%	30.08B
INGERSOLL RAND INC.	31.64x	4.14x	15.6x	0.11%	30.49B
SMC CORPORATION	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%