GEF
Greif Inc
Price:  
63.90 
USD
Volume:  
104,606.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEF Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Greif Inc (GEF) is 102.13 USD. This GEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.90 USD, the upside of Greif Inc is %.

The range of the Intrinsic Value is 78.49 - 138.45 USD

63.90 USD
Stock Price
102.13 USD
Intrinsic Value
Intrinsic Value Details

GEF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.49 - 138.45 102.13 59.8%
DCF (Growth 10y) 100.62 - 167.95 127.28 99.2%
DCF (EBITDA 5y) 78.64 - 126.39 101.61 59.0%
DCF (EBITDA 10y) 101.99 - 158.78 128.45 101.0%
Fair Value 178.53 - 178.53 178.53 179.40%
P/E 97.63 - 126.40 108.13 69.2%
EV/EBITDA 68.15 - 115.92 92.23 44.3%
EPV 85.83 - 124.69 105.26 64.7%
DDM - Stable 44.00 - 84.33 64.17 0.4%
DDM - Multi 58.64 - 87.79 70.33 10.1%

GEF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,010.97
Beta 0.86
Outstanding shares (mil) 47.12
Enterprise Value (mil) 5,155.67
Market risk premium 4.60%
Cost of Equity 9.99%
Cost of Debt 4.91%
WACC 7.28%