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 4,475 - -
Change - -8.85% 9.02% - 55.48% - -
Enterprise Value (EV) 5,242 4,632 3,122 2,878 4,475 4,475 4,475
Change - -11.63% -32.61% - 55.48% 0% 0%
P/E 9.88x 9.46x 10.9x 4.17x 14.8x 18.2x 16.2x
PBR - - - - - - -
PEG - -2.58x -4.58x - -0.2x -1x 1.4x
Capitalization / Revenue 0.57x 0.45x 0.6x 0.73x 1.03x 1x 0.98x
EV / Revenue 0x 0x 0x 0x 1.03x 1x 0.98x
EV / EBITDA 0x 0x 0x 0x 7.07x 6.55x 6.35x
EV / EBIT 0x 0x 0x 0x 10.2x 10.1x 9.64x
EV / FCF 0x 0x 0x -0x 13.9x 11.9x 11.4x
FCF Yield 7.92% 14.6% 15.4% -2.96% 7.2% 8.39% 8.8%
Dividend per Share 2 1.78 1.88 2.04 2.18 2.24 2.24 2.38
Rate of return 2.76% 3.16% 3.05% 3.65% 2.74% 2.74% 2.91%
EPS 2 6.54 6.3 6.15 14.34 5.543 4.51 5.043
Distribution rate 27.2% 29.8% 33.2% 15.2% 40.4% 49.7% 47.2%
Net sales 1 5,556 6,350 5,219 3,933 4,342 4,461 4,564
EBITDA 1 764.2 917.5 818.8 511.3 633.3 682.7 704.6
EBIT 1 539.5 704.4 600.5 299.3 439.5 444 464.3
Net income 1 390.7 376.7 359.2 840 325.7 262.3 281.7
Net Debt 2,101 1,769 - - - - -
Reference price 2 64.60 59.57 66.81 59.76 81.90 81.90 81.90
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.($)
15.12x1.4x8.6x5.74% 20.91B
19.52x3.08x8.67x3.15% 19.21B
18.38x1.52x10.43x1.25% 16.98B
18.82x1.82x11.11x2.22% 13.57B
15.84x1.25x8.28x1.21% 12.41B
19.04x2.26x10.7x1.47% 11.89B
30.5x1.08x8.06x2.86% 8.68B
23.64x2.22x10.69x1.55% 7.99B
Average 20.11x 1.83x 9.57x 2.43% 13.95B
Weighted average by Cap. 19.13x 1.87x 9.49x 2.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Greif, Inc.

Historical PBR trend

Valuation ratios - PBR - Greif, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Greif, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Greif, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Greif, Inc.