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 3,664 - -
Change - -8.85% 9.02% - 27.31% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 3,664 3,664 3,664
Change - -11.63% -32.61% - 27.31% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 13x 16x 15.7x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -0.8x 6.66x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 0.86x 0.84x 0.83x
EV / Revenue 0x 0x 0x 0x 0.86x 0.84x 0.83x
EV / EBITDA 0x 0x 0x 0x 5.96x 5.61x 5.58x
EV / EBIT 0x 0x 0x 0x 8.65x 8.69x 8.39x
EV / FCF 0x 0x 0x -0x 11.2x 10.4x 10x
FCF Yield 7.92% 14.6% 15.4% -2.96% 8.91% 9.63% 10%
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% 3.11% 3.15% 3.27%
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 72.09 72.09 72.09
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.01x - - 3.11% 3.66B
17.26x1.52x10.24x1.32% 16.24B
16.69x1.68x10.27x2.48% 12.17B
15.21x1.3x8.26x1.28% 12.12B
17.87x2.09x10.02x1.61% 10.83B
17.34x1.13x8.23x3.09% 8.36B
13.19x1.1x7.51x1.95% 4.65B
16.27x2.17x9.33x5.55% 2.96B
13.1x1.1x5.82x0.65% 1.81B
Average 15.55x 1.51x 8.71x 2.34% 8.09B
Weighted average by Cap. 16.30x 1.54x 9.28x 2.04%

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.