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 4,571 - -
Change - -8.85% 9.02% - 58.82% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,571 4,571 4,571
Change - -11.63% -32.61% - 58.82% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 15.7x 18.8x 18x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.3x -1.2x 4.02x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 1.06x 1.03x 1x
EV / Revenue 0x 0x 0x 0x 1.06x 1.03x 1x
EV / EBITDA 0x 0x 0x 0x 7.31x 6.82x 6.63x
EV / EBIT 0x 0x 0x 0x 10.7x 10.4x 9.93x
EV / FCF 0x 0x 0x -0x 14.3x 12.5x 11.6x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7% 8.02% 8.65%
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% 2.53% 2.56% 2.68%
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 88.68 88.68 88.68
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.($)
18.01x1.5x10.38x1.27% 16.8B
18.28x1.78x10.84x2.28% 13.43B
16.3x1.33x8.63x1.16% 12.98B
18.37x2.17x10.4x1.55% 11.29B
29.21x1.1x8.17x2.84% 8.91B
15.83x - - 2.52% 4.57B
13.07x1.05x7.15x2.03% 4.41B
16.39x2.15x9.47x5.82% 3.03B
Average 18.18x 1.58x 9.29x 2.43% 9.43B
Weighted average by Cap. 18.65x 1.58x 9.63x 1.96%

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