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 4,295 - -
Change - -8.85% 9.02% - 49.21% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,295 4,295 4,295
Change - -11.63% -32.61% - 49.21% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 14.5x 17.3x 16.5x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -1.1x 3.69x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 0.99x 0.96x 0.94x
EV / Revenue 0x 0x 0x 0x 0.99x 0.96x 0.94x
EV / EBITDA 0x 0x 0x 0x 6.87x 6.41x 6.23x
EV / EBIT 0x 0x 0x 0x 10x 9.81x 9.33x
EV / FCF 0x 0x 0x -0x 13.4x 11.7x 10.9x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7.45% 8.54% 9.2%
Dividend per Share 2 1.78 1.88 2.04 2.18 2.245 2.27 2.38
Rate of return 2.76% 3.16% 3.05% 3.65% 2.75% 2.78% 2.92%
EPS 2 6.54 6.3 6.15 14.34 5.632 4.722 4.933
Distribution rate 27.2% 29.8% 33.2% 15.2% 39.9% 48.1% 48.2%
Net sales 1 5,556 6,350 5,219 3,933 4,324 4,457 4,557
EBITDA 1 764.2 917.5 818.8 511.3 625.5 669.8 689.7
EBIT 1 539.5 704.4 600.5 299.3 427.9 437.8 460.4
Net income 1 390.7 376.7 359.2 840 324.5 265.9 277.8
Net Debt 2,101 1,769 - - - - -
Reference price 2 64.60 59.57 66.81 59.76 81.56 81.56 81.56
Nbr of stocks (in thousands) 59,563 58,618 57,471 58,167 56,848 - -
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.($)
14.48x - - 2.75% 4.29B
13.46x1.33x8.09x6.26% 19.31B
17.68x2.85x8.01x3.48% 17.49B
16.12x1.38x9.57x1.42% 14.96B
18.03x1.76x10.73x2.31% 13.01B
14.29x1.21x7.86x1.32% 11.42B
18.37x2.19x10.39x1.52% 11.35B
30.06x1.11x8.25x2.74% 8.86B
22.67x2.02x9.74x1.61% 7.69B
Average 18.35x 1.73x 9.08x 2.6% 12.04B
Weighted average by Cap. 17.71x 1.76x 8.98x 2.9%

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.