Company Valuation: Post Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,018 4,895 5,249 6,763 5,838 3,910 - -
Change - -30.25% 7.23% 28.85% -13.67% -33.02% - -
Enterprise Value (EV) 1 13,241 10,266 11,196 12,788 13,085 11,097 11,046 11,041
Change - -22.47% 9.06% 14.23% 2.32% -15.19% -0.47% -0.04%
P/E 46.3x 6.78x 17.8x 20.5x 19.5x 12.7x 10.2x 8.6x
PBR 2.58x 1.58x - - - 1.16x 1.09x 1.01x
PEG - 0x -0.3x 1.2x -8.46x 0.5x 0.4x 0.5x
Capitalization / Revenue 1.13x 0.84x 0.75x 0.85x 0.72x 0.47x 0.47x 0.47x
EV / Revenue 2.13x 1.75x 1.6x 1.61x 1.6x 1.33x 1.34x 1.33x
EV / EBITDA 11.8x 10.7x 9.08x 9.11x 8.5x 7.07x 7.04x 6.97x
EV / EBIT 20.5x 19.8x 13.5x 13.8x 14x 12x 11.9x 11.6x
EV / FCF 33.5x - 25x 25.5x 26.8x 14.4x 13.5x 12.4x
FCF Yield 2.99% - 4% 3.93% 3.73% 6.96% 7.4% 8.06%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.38 12.09 4.82 5.64 5.51 6.8 8.5 10.03
Distribution rate - - - - - - - -
Net sales 1 6,227 5,851 6,991 7,923 8,158 8,315 8,266 8,304
EBITDA 1 1,123 963.5 1,233 1,404 1,539 1,570 1,568 1,584
EBIT 1 647.1 517.5 826.3 926.7 932.9 928.5 925 951.2
Net income 1 166.7 756.6 - 366.7 335.7 374 417 442.5
Net Debt 1 6,223 5,371 5,947 6,025 7,246 7,187 7,135 7,131
Reference price 2 110.16 81.91 85.74 115.75 107.48 86.28 86.28 86.28
Nbr of stocks (in thousands) 63,707 59,758 61,219 58,428 54,320 45,323 - -
Announcement Date 18/11/21 17/11/22 16/11/23 14/11/24 20/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.69x1.33x7.07x - 3.91B
24.56x - - 2.94% 974M
9.92x - - - 480M
Average 15.72x 1.33x 7.07x 2.94% 1.79B
Weighted average by Cap. 14.60x 1.33x 7.07x 2.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. POST Stock
  4. Valuation Post Holdings, Inc.