|
Market Closed -
NYSE
20:00:03 27/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 66.46 USD | +0.59% |
|
-17.70% | -18.92% |
| 10-23 | RBC Cuts Price Target on Graco to $82 From $95, Keeps Outperform Rating | MT |
| 10-22 | Graco Shares Fall as Q3 Results, Q4 Outlook Miss Expectations | 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 | 10,659 | - | - |
| Change | - | -15.72% | 30.24% | -2.22% | -3.52% | -22.92% | - | - |
| Enterprise Value (EV) 1 | 12,947 | 11,032 | 14,150 | 13,685 | 13,226 | 10,639 | 10,512 | 10,408 |
| Change | - | -14.79% | 28.26% | -3.28% | -3.35% | -19.56% | -1.2% | -0.98% |
| P/E | 31.2x | 25.1x | 29.5x | 30.1x | 27.1x | 21.3x | 19.9x | 18.5x |
| PBR | 7.83x | 6.21x | 6.72x | 5.66x | 5.32x | 4.41x | 4.09x | 3.55x |
| PEG | - | 4.52x | 2.8x | -7.37x | 2.94x | 18.74x | 2.82x | 2.4x |
| Capitalization / Revenue | 6.72x | 5.25x | 6.68x | 6.78x | 6.18x | 4.54x | 4.22x | 4.05x |
| EV / Revenue | 6.51x | 5.15x | 6.44x | 6.48x | 5.91x | 4.54x | 4.16x | 3.96x |
| EV / EBITDA | 21.9x | 17.3x | 19.6x | 20.6x | 18.1x | 14.2x | 13.4x | 12.6x |
| EV / EBIT | 24.4x | 19.3x | 21.9x | 24x | 21.2x | 16.7x | 15.4x | 14.3x |
| EV / FCF | 40x | 62.6x | 30.3x | 26.6x | 20.7x | 18.9x | 17.9x | 15.7x |
| FCF Yield | 2.5% | 1.6% | 3.3% | 3.76% | 4.82% | 5.29% | 5.59% | 6.38% |
| Dividend per Share 2 | 0.7725 | 0.865 | 0.96 | 1.04 | 1.12 | 1.171 | 1.239 | 1.31 |
| Rate of return | 0.98% | 1.3% | 1.11% | 1.23% | 1.34% | 1.76% | 1.86% | 1.97% |
| EPS 2 | 2.52 | 2.66 | 2.94 | 2.82 | 3.08 | 3.115 | 3.334 | 3.592 |
| Distribution rate | 30.7% | 32.5% | 32.7% | 36.9% | 36.4% | 37.6% | 37.1% | 36.5% |
| Net sales 1 | 1,988 | 2,144 | 2,196 | 2,113 | 2,237 | 2,345 | 2,527 | 2,629 |
| EBITDA 1 | 590.6 | 638.7 | 720.3 | 664.5 | 732.2 | 748.8 | 782.8 | 828.7 |
| EBIT 1 | 531.3 | 572.7 | 646 | 570.1 | 624.8 | 635.6 | 683 | 728.6 |
| Net income 1 | 439.9 | 460.6 | 506.5 | 486.1 | 521.8 | 514.5 | 535.1 | 572.1 |
| Net Debt 1 | -407.3 | -222.2 | -507.9 | -646.8 | -601 | -19.67 | -147 | -250.5 |
| Reference price 2 | 78.57 | 66.78 | 86.84 | 84.88 | 83.40 | 66.46 | 66.46 | 66.46 |
| Nbr of stocks (in thousands) | 169,966 | 168,529 | 168,788 | 168,850 | 165,794 | 160,375 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.21x | 4.51x | 14.12x | 1.77% | 10.6B | |
| 29.21x | 5.22x | 19.04x | 0.9% | 114B | |
| 30.16x | 4.74x | 17.92x | 1.77% | 85.87B | |
| 29.2x | 3.33x | 19.26x | 0.71% | 63.94B | |
| 41.3x | 6.45x | 28.44x | 1.85% | 60.2B | |
| 38.2x | 7.73x | 22.64x | -.--% | 55.51B | |
| 23.51x | 4.55x | 15.61x | 2.64% | 33.4B | |
| 29.75x | 3.93x | 14.84x | 0.11% | 28.91B | |
| 22.25x | 3.23x | 13.91x | 1.05% | 26.94B | |
| 23.79x | 2.89x | 12.46x | 1.58% | 25.27B | |
| Average | 28.86x | 4.66x | 17.82x | 1.24% | 50.47B | |
| Weighted average by Cap. | 30.64x | 4.97x | 19.22x | 1.17% |
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
