Company Valuation: Greif, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 3,141 2,863 3,122 2,878 3,840 - -
Change - -8.85% 9.02% - 33.42% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 3,840 3,840 3,840
Change - -11.63% -32.61% - 33.42% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 13.6x 16.7x 16.3x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -0.9x 6.91x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 0.9x 0.88x 0.87x
EV / Revenue 0x 0x 0x 0x 0.9x 0.88x 0.87x
EV / EBITDA 0x 0x 0x 0x 6.24x 5.87x 5.85x
EV / EBIT 0x 0x 0x 0x 9.07x 9.11x 8.8x
EV / FCF 0x 0x 0x -0x 11.8x 10.9x 10.5x
FCF Yield 7.92% 14.6% 15.4% -2.96% 8.51% 9.19% 9.54%
Dividend per Share 2 1.78 1.88 2.04 2.18 2.245 2.27 2.36
Rate of return 2.76% 3.16% 3.05% 3.65% 2.99% 3.02% 3.14%
EPS 2 6.54 6.3 6.15 14.34 5.54 4.494 4.6
Distribution rate 27.2% 29.8% 33.2% 15.2% 40.5% 50.5% 51.3%
Net sales 1 5,556 6,350 5,219 3,933 4,253 4,351 4,402
EBITDA 1 764.2 917.5 818.8 511.3 614.9 653.6 656.6
EBIT 1 539.5 704.4 600.5 299.3 423.4 421.7 436.5
Net income 1 390.7 376.7 359.2 840 317.4 253.2 258
Net Debt 2,101 1,769 - - - - -
Reference price 2 64.60 59.57 66.81 59.76 75.18 75.18 75.18
Nbr of stocks (in thousands) 48,559 47,614 46,805 47,501 46,136 - -
Announcement Date 12/8/21 12/7/22 12/6/23 11/5/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.57x - - 2.99% 3.84B
17.93x1.57x10.54x1.27% 16.88B
17.52x1.74x10.66x2.33% 12.77B
15.7x1.33x8.45x1.24% 12.52B
18.5x2.16x10.33x1.55% 11.19B
17.13x1.13x8.19x3.11% 8.38B
13.9x1.13x7.75x1.81% 4.9B
16.77x2.22x9.53x5.4% 3.07B
13.16x1.11x5.85x0.65% 1.81B
Average 16.02x 1.55x 8.91x 2.26% 8.37B
Weighted average by Cap. 16.84x 1.58x 9.53x 1.97%

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

  1. Stock Market
  2. Stocks
  3. GEF Stock
  4. Valuation Greif, Inc.