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 4,532 - -
Change - -8.85% 9.02% - 57.45% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,532 4,532 4,532
Change - -11.63% -32.61% - 57.45% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 15.5x 18.5x 17.7x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.3x -1.1x 3.95x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 1.05x 1.02x 0.99x
EV / Revenue 0x 0x 0x 0x 1.05x 1.02x 0.99x
EV / EBITDA 0x 0x 0x 0x 7.24x 6.77x 6.57x
EV / EBIT 0x 0x 0x 0x 10.6x 10.4x 9.84x
EV / FCF 0x 0x 0x -0x 14.2x 12.4x 11.5x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7.06% 8.09% 8.72%
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% 2.57% 2.6% 2.72%
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 87.35 87.35 87.35
Nbr of stocks (in thousands) 59,563 58,618 57,471 58,167 56,848 - -
Announcement Date 08/12/21 07/12/22 06/12/23 05/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.51x - - 2.57% 4.53B
17.64x1.48x10.22x1.29% 16.36B
18.8x1.82x11.08x2.22% 13.56B
16.02x1.31x8.52x1.18% 12.8B
18.74x2.23x10.58x1.49% 11.89B
28.71x1.08x8.06x2.82% 8.77B
13.36x1.06x7.25x1.98% 4.49B
16.39x2.15x9.47x5.82% 2.99B
13.34x1.2x6.12x0.54% 1.88B
Average 17.61x 1.54x 8.91x 2.21% 8.59B
Weighted average by Cap. 18.47x 1.58x 9.56x 1.91%

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.