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 3,721 - -
Change - -8.85% 9.02% - 29.27% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 3,721 3,721 3,721
Change - -11.63% -32.61% - 29.27% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 13.3x 16.4x 16x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -0.9x 6.78x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 0.87x 0.86x 0.85x
EV / Revenue 0x 0x 0x 0x 0.87x 0.86x 0.85x
EV / EBITDA 0x 0x 0x 0x 6.05x 5.69x 5.67x
EV / EBIT 0x 0x 0x 0x 8.79x 8.82x 8.52x
EV / FCF 0x 0x 0x -0x 11.4x 10.5x 10.2x
FCF Yield 7.92% 14.6% 15.4% -2.96% 8.78% 9.48% 9.85%
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% 3.05% 3.08% 3.21%
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 73.60 73.60 73.60
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.($)
13.29x - - 3.05% 3.72B
17.45x1.53x10.32x1.31% 16.42B
16.86x1.69x10.35x2.46% 12.29B
15.45x1.32x8.35x1.26% 12.32B
17.97x2.1x10.07x1.6% 10.91B
17.68x1.15x8.36x3.03% 8.54B
13.47x1.11x7.61x1.91% 4.75B
15.73x2.1x9.04x5.74% 2.87B
13.22x1.12x5.88x0.64% 1.82B
Average 15.68x 1.52x 8.75x 2.33% 8.18B
Weighted average by Cap. 16.48x 1.55x 9.35x 2.02%

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.