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 4,330 - -
Change - -8.85% 9.02% - 50.43% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,330 4,330 4,330
Change - -11.63% -32.61% - 50.43% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 15.3x 18.5x 17.9x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -1.1x 5.44x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 1.02x 0.99x 0.97x
EV / Revenue 0x 0x 0x 0x 1.02x 0.99x 0.97x
EV / EBITDA 0x 0x 0x 0x 7.06x 6.56x 6.43x
EV / EBIT 0x 0x 0x 0x 10.4x 10.2x 9.83x
EV / FCF 0x 0x 0x -0x 13.4x 12.3x 11.9x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7.49% 8.1% 8.37%
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% 2.69% 2.72% 2.86%
EPS 2 6.54 6.3 6.15 14.34 5.454 4.502 4.65
Distribution rate 27.2% 29.8% 33.2% 15.2% 41.2% 50.4% 51.2%
Net sales 1 5,556 6,350 5,219 3,933 4,254 4,355 4,443
EBITDA 1 764.2 917.5 818.8 511.3 613.5 659.9 673.4
EBIT 1 539.5 704.4 600.5 299.3 416.8 422.8 440.6
Net income 1 390.7 376.7 359.2 840 316.1 256.7 261
Net Debt 2,101 1,769 - - - - -
Reference price 2 64.60 59.57 66.81 59.76 83.36 83.36 83.36
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.($)
18.35x1.59x10.69x1.24% 17.22B
15.94x1.31x8.49x1.18% 12.74B
17.12x1.71x10.47x2.39% 12.47B
18.1x2.15x10.26x1.57% 11.1B
30.76x1.12x8.25x2.97% 8.64B
13.91x1.14x7.79x1.83% 4.92B
16.06x2.12x9.24x5.71% 2.88B
13.52x1.22x6.22x0.53% 1.91B
Average 17.97x 1.54x 8.93x 2.18% 8.98B
Weighted average by Cap. 18.64x 1.57x 9.53x 1.89%

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