Company Valuation: Grifols, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 14,161 9,783 6,557 9,231 5,681 7,102 - -
Change - -30.92% -32.97% 40.77% -38.46% 25.01% - -
Enterprise Value (EV) 1 20,597 16,478 15,716 18,568 14,868 16,161 15,689 15,146
Change - -20% -4.63% 18.15% -19.93% 8.69% -2.92% -3.46%
P/E ratio 26.5x 62.5x 34.7x 172x 39.8x 18.3x 12.7x 10.4x
PBR 1.99x 1.89x 1.19x 1.79x 1.06x 1.26x 1.15x 1.04x
PEG - -0.9x 2.3x -2.4x 0x 0x 0.3x 0.5x
Capitalization / Revenue 2.65x 1.98x 1.08x 1.4x 0.79x 0.93x 0.87x 0.82x
EV / Revenue 3.86x 3.34x 2.59x 2.82x 2.06x 2.12x 1.92x 1.76x
EV / EBITDA 13.9x 17.1x 12.9x 12.8x 8.36x 8.59x 7.34x 6.58x
EV / EBIT 20.7x 27.7x 19.5x 18.1x 11x 11.7x 9.75x 8.69x
EV / FCF 25.7x 52.1x -56.7x -213x 28x 21.8x 20.5x 19.3x
FCF Yield 3.9% 1.92% -1.76% -0.47% 3.57% 4.58% 4.88% 5.18%
Dividend per Share 2 0.17 0.36 - - - - 0.1914 0.3791
Rate of return 0.71% 2.13% - - - - 1.65% 3.26%
EPS 2 0.9 0.27 0.31 0.09 0.23 0.6336 0.9178 1.121
Distribution rate 18.9% 133% - - - - 20.9% 33.8%
Net sales 1 5,340 4,933 6,064 6,592 7,212 7,638 8,179 8,618
EBITDA 1 1,479 961.5 1,221 1,455 1,779 1,881 2,137 2,304
EBIT 1 996.1 595.1 805.7 1,023 1,357 1,385 1,609 1,742
Net income 1 618.5 182.8 208.3 59.32 156.9 425 614.2 759.9
Net Debt 1 6,436 6,695 9,158 9,337 9,187 9,059 8,588 8,044
Reference price 2 23.88 16.88 10.77 15.46 9.15 11.62 11.62 11.62
Nbr of stocks (in thousands) 684,540 682,484 678,911 678,665 679,629 680,409 - -
Announcement Date 26/02/21 28/02/22 28/02/23 28/02/24 26/02/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.34x2.12x8.59x-.--% 8.31B
25.6x5.49x16.42x1.84% 76.69B
19.23x3.76x10.99x0.5% 59.99B
54.57x13.13x31.17x-.--% 54.72B
32.58x4.92x16.24x0.83% 37.99B
11.88x2.2x6.58x-.--% 19.67B
304.77x10.1x139.01x-.--% 17.54B
321.97x113.49x208.92x - 17.06B
15.18x2.08x7.16x-.--% 13.28B
Average 89.34x 17.47x 49.45x 0.4% 33.92B
Weighted average by Cap. 61.49x 12.30x 34.53x 0.7%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. GRF Stock
  4. Valuation Grifols, S.A.