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 3,767 - -
Change - -8.85% 9.02% - 30.88% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 3,767 3,767 3,767
Change - -11.63% -32.61% - 30.88% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 13.3x 16.3x 16x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -0.9x 6.78x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 0.89x 0.87x 0.86x
EV / Revenue 0x 0x 0x 0x 0.89x 0.87x 0.86x
EV / EBITDA 0x 0x 0x 0x 6.13x 5.76x 5.74x
EV / EBIT 0x 0x 0x 0x 8.9x 8.93x 8.63x
EV / FCF 0x 0x 0x -0x 11.5x 10.7x 10.3x
FCF Yield 7.92% 14.6% 15.4% -2.96% 8.67% 9.37% 9.73%
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% 3.06% 3.09% 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 73.46 73.46 73.46
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.($)
17.81x1.56x10.48x1.28% 16.76B
17.42x1.73x10.61x2.43% 12.7B
15.7x1.33x8.45x1.24% 12.52B
18.4x2.15x10.28x1.56% 11.11B
17.24x1.14x8.23x3.09% 8.42B
13.84x1.13x7.73x1.86% 4.88B
16.45x2.18x9.4x5.51% 2.99B
13.11x1.11x5.82x0.65% 1.81B
Average 16.25x 1.54x 8.88x 2.2% 8.9B
Weighted average by Cap. 16.94x 1.58x 9.50x 1.94%

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