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 4,361 - -
Change - -8.85% 9.02% - 51.51% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,361 4,361 4,361
Change - -11.63% -32.61% - 51.51% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 14.7x 17.5x 16.8x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -1.1x 3.75x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 1.01x 0.98x 0.96x
EV / Revenue 0x 0x 0x 0x 1.01x 0.98x 0.96x
EV / EBITDA 0x 0x 0x 0x 6.97x 6.51x 6.32x
EV / EBIT 0x 0x 0x 0x 10.2x 9.96x 9.47x
EV / FCF 0x 0x 0x -0x 13.6x 11.9x 11x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7.33% 8.41% 9.06%
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% 2.72% 2.75% 2.88%
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 82.66 82.66 82.66
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.($)
14.68x - - 2.72% 4.36B
16.21x1.39x9.61x1.41% 15.04B
17.89x1.75x10.67x2.33% 12.91B
14.55x1.22x7.96x1.3% 11.62B
18.27x2.18x10.32x1.53% 11.36B
31.14x1.15x8.53x2.62% 9.38B
11.3x0.96x6.56x2.34% 3.8B
15.59x2.05x9.04x6.12% 2.79B
12.7x1.12x5.74x0.56% 1.79B
Average 16.93x 1.48x 8.55x 2.33% 8.12B
Weighted average by Cap. 18.02x 1.52x 9.21x 2.01%

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.