|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 90.48 USD | -1.95% |
|
+5.27% | +23.12% |
| 02:33pm | Griffon, ONCAP Launch Veritage Brands JV | MT |
| 06-08 | Griffon Enters Joint Venture Deal for AMES Australasia Sale | MT |
Company Valuation: Griffon Corporation
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,394 | 1,630 | 2,166 | 3,441 | 3,545 | 4,232 | - | - |
| Change | - | 16.86% | 32.93% | 58.85% | 3.04% | 19.37% | - | - |
| Enterprise Value (EV) 1 | 2,191 | 3,083 | 3,533 | 4,851 | 4,859 | 5,434 | 5,376 | 4,232 |
| Change | - | 40.69% | 14.59% | 37.3% | 0.17% | 11.84% | -1.07% | -21.28% |
| P/E ratio | 16.6x | -7.96x | 27.9x | 16.5x | 69.9x | 17.9x | 15.3x | 13.7x |
| PBR | 1.63x | 3.19x | 6.87x | 15x | 48.1x | 32.7x | 21.9x | - |
| PEG | - | 0x | -0x | 0x | -0.9x | 0x | 0.9x | 1.2x |
| Capitalization / Revenue | 0.61x | 0.57x | 0.81x | 1.31x | 1.41x | 2.33x | 2.27x | 2.19x |
| EV / Revenue | 0.97x | 1.08x | 1.32x | 1.85x | 1.93x | 3x | 2.88x | 2.19x |
| EV / EBITDA | 8.85x | 6.73x | 6.99x | 9.44x | 9.3x | 11.9x | 11.1x | 8.37x |
| EV / EBIT | 12.8x | -16.3x | 17.9x | 12.2x | 23.6x | 13.1x | 12.2x | 9.1x |
| EV / FCF | 64.3x | 184x | 9.6x | 15.6x | 15.9x | 22.6x | 19.7x | 17x |
| FCF Yield | 1.56% | 0.54% | 10.4% | 6.42% | 6.28% | 4.42% | 5.08% | 5.88% |
| Dividend per Share 2 | 0.32 | 0.36 | 0.45 | - | - | - | - | - |
| Rate of return | 1.3% | 1.22% | 1.13% | - | - | - | - | - |
| EPS 2 | 1.48 | -3.71 | 1.42 | 4.23 | 1.09 | 5.146 | 6.038 | 6.72 |
| Distribution rate | 21.6% | -9.7% | 31.7% | - | - | - | - | - |
| Net sales 1 | 2,271 | 2,848 | 2,685 | 2,624 | 2,520 | 1,813 | 1,868 | 1,931 |
| EBITDA 1 | 247.6 | 458.2 | 505.3 | 513.6 | 522.3 | 457.7 | 484 | 505.7 |
| EBIT 1 | 170.6 | -189.1 | 196.9 | 398.3 | 206.3 | 415.4 | 441.8 | 465.1 |
| Net income 1 | 79.21 | -191.6 | 77.62 | 209.9 | 51.11 | 231.4 | 264.2 | 300.4 |
| Net Debt 1 | 797 | 1,453 | 1,367 | 1,410 | 1,313 | 1,202 | 1,144 | - |
| Reference price 2 | 24.60 | 29.52 | 39.67 | 70.00 | 76.15 | 92.27 | 92.27 | 92.27 |
| Nbr of stocks (in thousands) | 56,684 | 55,201 | 54,604 | 49,156 | 46,559 | 45,867 | - | - |
| Announcement Date | 16/11/21 | 17/11/22 | 15/11/23 | 13/11/24 | 19/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.93x | 3x | 11.87x | -.--% | 4.23B | |
| 12.37x | 0.99x | 6.4x | 3.14% | 42.52B | |
| 21.54x | 2.73x | 13.42x | 2.06% | 38.75B | |
| 17.18x | 2.17x | 11.46x | 1.75% | 14.36B | |
| 18.58x | 3.16x | 12.76x | 1.33% | 14.04B | |
| -36.24x | 1.35x | 15.36x | -.--% | 11.89B | |
| 18.27x | 0.88x | 5.67x | 2.93% | 9.5B | |
| 32.9x | 4.45x | 16.46x | 0.94% | 8.06B | |
| 35.94x | 0.85x | 10.24x | -.--% | 8.34B | |
| 38.35x | 1.64x | 13.93x | 1.32% | 7.75B | |
| Average | 17.68x | 2.12x | 11.76x | 1.35% | 15.94B | |
| Weighted average by Cap. | 15.99x | 1.98x | 10.97x | 1.9% |
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
- GFF Stock
- Valuation Griffon Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition