Valuation Griffon Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 18:57:00 16/07/2025 BST			5-day change	1st Jan Change
76.44 ^USD	-0.20%		-2.80%	+7.16%

06-30	Griffon Corporation(NYSE:GFF) added to Russell 2000 Growth-Defensive Index	CI
06-30	Griffon Corporation(NYSE:GFF) added to Russell 2000 Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,097	1,394	1,630	2,166	3,441	3,602	-	-
Change	-	27.14%	16.86%	32.93%	58.85%	4.69%	-	-
Enterprise Value (EV) ¹	1,926	2,191	3,083	3,533	4,851	4,973	4,863	4,764
Change	-	13.8%	40.69%	14.59%	37.3%	2.51%	-2.21%	-2.02%
P/E ratio	16.4x	16.6x	-7.96x	27.9x	16.5x	13.3x	12.2x	9.88x
PBR	1.26x	1.63x	3.19x	6.87x	15x	13.5x	9.79x	8.09x
PEG	-	0.7x	0x	-0x	0x	0.4x	1.29x	0.4x
Capitalization / Revenue	0.46x	0.61x	0.57x	0.81x	1.31x	1.41x	1.37x	1.34x
EV / Revenue	0.8x	0.97x	1.08x	1.32x	1.85x	1.94x	1.85x	1.77x
EV / EBITDA	8.21x	8.85x	6.73x	6.99x	9.44x	9.35x	8.5x	7.58x
EV / EBIT	11.2x	12.8x	-16.3x	17.9x	12.2x	10.7x	9.56x	8.42x
EV / FCF	21.9x	64.3x	184x	9.6x	15.6x	17.1x	15.2x	12.9x
FCF Yield	4.57%	1.56%	0.54%	10.4%	6.42%	5.84%	6.59%	7.74%
Dividend per Share ²	0.3	0.32	0.36	0.45	-	-	-	-
Rate of return	1.54%	1.3%	1.22%	1.13%	-	-	-	-
EPS ²	1.19	1.48	-3.71	1.42	4.23	5.756	6.3	7.75
Distribution rate	25.2%	21.6%	-9.7%	31.7%	-	-	-	-
Net sales ¹	2,408	2,271	2,848	2,685	2,624	2,560	2,630	2,691
EBITDA ¹	234.5	247.6	458.2	505.3	513.6	532	571.8	628.2
EBIT ¹	172	170.6	-189.1	196.9	398.3	465	508.8	566
Net income ¹	53.43	79.21	-191.6	77.62	209.9	269.9	292.6	339.5
Net Debt ¹	828.9	797	1,453	1,367	1,410	1,370	1,261	1,162
Reference price ²	19.54	24.60	29.52	39.67	70.00	76.60	76.60	76.60
Nbr of stocks (in thousands)	56,130	56,684	55,201	54,604	49,156	47,026	-	-
Announcement Date	12/11/20	16/11/21	17/11/22	15/11/23	13/11/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRIFFON CORPORATION	13.31x	1.94x	9.35x	-	3.6B
SAINT-GOBAIN	15.36x	1.24x	7.91x	2.35%	57.66B
ASSA ABLOY AB	22.79x	2.61x	13.41x	1.99%	34.6B
CARLISLE COMPANIES INCORPORATED	19.71x	3.61x	13.44x	1.05%	17.2B
BUILDERS FIRSTSOURCE, INC.	19.72x	1.1x	9.9x	-.--%	13.91B
MASCO CORPORATION	18.21x	2.1x	12.14x	1.92%	13.59B
ARMSTRONG WORLD INDUSTRIES, INC.	23.23x	4.66x	13.81x	0.75%	7.13B
SIMPSON MANUFACTURING CO., INC.	19.65x	2.87x	12.11x	0.7%	6.66B
SANWA HOLDINGS CORPORATION	16.99x	1.33x	9.19x	2.6%	6.55B
TREX COMPANY, INC.	28.03x	5.46x	17.59x	-.--%	6.53B
Average	19.70x	2.69x	11.88x	1.26%	16.74B
Weighted average by Cap.	18.95x	2.22x	11.00x	1.68%