|
Real-time Estimate
Cboe BZX
17:57:03 27/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 78.84 USD | -0.95% |
|
-3.48% | -3.78% |
| 08-20 | Nordson Raises Fiscal 2026 Outlook on Strong Demand Following Third-Quarter Beat | MT |
| 08-06 | Graco Insider Sold Shares Worth $257,487, According to a Recent SEC Filing | MT |
Company Valuation: Graco Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,354 | 11,254 | 14,658 | 14,332 | 13,827 | 12,892 | - | - |
| Change | - | -15.72% | 30.24% | -2.22% | -3.52% | -6.77% | - | - |
| Enterprise Value (EV) 1 | 12,947 | 11,032 | 14,150 | 13,685 | 13,226 | 12,237 | 12,126 | 11,785 |
| Change | - | -14.79% | 28.26% | -3.28% | -3.35% | -7.48% | -0.91% | -2.81% |
| P/E | 31.2x | 25.1x | 29.5x | 30.1x | 27.1x | 24.8x | 23.1x | 21.1x |
| PBR | 7.83x | 6.21x | 6.72x | 5.66x | 5.32x | 4.98x | 4.82x | 3.86x |
| PEG | - | 4.52x | 2.8x | -7.37x | 2.94x | 5.88x | 3.11x | 2.29x |
| Capitalization / Revenue | 6.72x | 5.25x | 6.68x | 6.78x | 6.18x | 5.48x | 5.22x | 4.9x |
| EV / Revenue | 6.51x | 5.15x | 6.44x | 6.48x | 5.91x | 5.2x | 4.91x | 4.48x |
| EV / EBITDA | 21.9x | 17.3x | 19.6x | 20.6x | 18.1x | 15.9x | 15x | 13.5x |
| EV / EBIT | 24.4x | 19.3x | 21.9x | 24x | 21.2x | 18.5x | 17.2x | 15.2x |
| EV / FCF | 40x | 62.6x | 30.3x | 26.6x | 20.7x | 22x | 20.2x | 17.4x |
| FCF Yield | 2.5% | 1.6% | 3.3% | 3.76% | 4.82% | 4.55% | 4.94% | 5.76% |
| Dividend per Share 2 | 0.7725 | 0.865 | 0.96 | 1.04 | 1.12 | 1.174 | 1.249 | 1.337 |
| Rate of return | 0.98% | 1.3% | 1.11% | 1.23% | 1.34% | 1.48% | 1.57% | 1.68% |
| EPS 2 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 | 3.21 | 3.449 | 3.767 |
| Distribution rate | 30.7% | 32.5% | 32.7% | 36.9% | 36.4% | 36.6% | 36.2% | 35.5% |
| Net sales 1 | 1,988 | 2,144 | 2,196 | 2,113 | 2,237 | 2,351 | 2,472 | 2,631 |
| EBITDA 1 | 590.6 | 638.7 | 720.3 | 664.5 | 732.2 | 771.2 | 809 | 871.4 |
| EBIT 1 | 531.3 | 572.7 | 646 | 570.1 | 624.8 | 661 | 704.5 | 776.1 |
| Net income 1 | 439.9 | 460.6 | 506.5 | 486.1 | 521.8 | 537.3 | 566.6 | 633.7 |
| Net Debt 1 | -407.3 | -222.2 | -507.9 | -646.8 | -601 | -654.1 | -765.6 | -1,107 |
| Reference price 2 | 78.57 | 66.78 | 86.84 | 84.88 | 83.40 | 79.60 | 79.60 | 79.60 |
| Nbr of stocks (in thousands) | 169,966 | 168,529 | 168,788 | 168,850 | 165,794 | 161,954 | - | - |
| Announcement Date | 31/01/22 | 30/01/23 | 29/01/24 | 27/01/25 | 26/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.79x | 5.21x | 15.87x | 1.48% | 12.89B | |
| 32.22x | 5.02x | 18.48x | 1.24% | 17.32B | |
| 22.35x | 2.4x | 13.35x | 1.05% | 10.52B | |
| 17.58x | 1.9x | 8.59x | 0.95% | 4.62B | |
| 22.27x | 2.02x | 13x | - | 4.53B | |
| 20.17x | 3.09x | 11.56x | -.--% | 3.08B | |
| 28.48x | 3.12x | 15.65x | - | 2.05B | |
| 40.71x | - | - | - | 1.76B | |
| 11.05x | 0.39x | 3.44x | 2.99% | 1.82B | |
| Average | 24.40x | 2.89x | 12.49x | 1.28% | 6.51B | |
| Weighted average by Cap. | 25.72x | 3.76x | 14.74x | 1.22% |
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
- Stock Market
- Stocks
- GGG Stock
- Valuation Graco Inc.
Select your edition
All financial news and data tailored to specific country editions
