As of 2025-05-06, the Intrinsic Value of Greif Inc (GEF) is 77.74 USD. This GEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.70 USD, the upside of Greif Inc is 44.80%.
The range of the Intrinsic Value is 54.53 - 114.92 USD
Based on its market price of 53.70 USD and our intrinsic valuation, Greif Inc (GEF) is undervalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.53 - 114.92 | 77.74 | 44.8% |
| DCF (Growth 10y) | 75.75 - 145.02 | 102.47 | 90.8% |
| DCF (EBITDA 5y) | 55.07 - 97.02 | 73.60 | 37.1% |
| DCF (EBITDA 10y) | 75.89 - 127.16 | 98.22 | 82.9% |
| Fair Value | 110.77 - 110.77 | 110.77 | 106.28% |
| P/E | 82.06 - 110.89 | 97.15 | 80.9% |
| EV/EBITDA | 46.94 - 87.92 | 63.49 | 18.2% |
| EPV | 78.43 - 123.34 | 100.88 | 87.9% |
| DDM - Stable | 28.98 - 57.48 | 43.23 | -19.5% |
| DDM - Multi | 48.28 - 73.27 | 58.11 | 8.2% |
| Market Cap (mil) | 2,547.53 |
| Beta | 0.68 |
| Outstanding shares (mil) | 47.44 |
| Enterprise Value (mil) | 5,223.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.32% |
| Cost of Debt | 6.03% |
| WACC | 6.90% |