As of 2024-09-13, the Intrinsic Value of Greif Inc (GEF) is
108.03 USD. This GEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.94 USD, the upside of Greif Inc is
%.
The range of the Intrinsic Value is 80.71 - 150.44 USD
108.03 USD
Intrinsic Value
GEF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.71 - 150.44 |
108.03 |
80.2% |
| DCF (Growth 10y) |
104.79 - 181.64 |
135.03 |
125.3% |
| DCF (EBITDA 5y) |
88.99 - 137.91 |
114.67 |
91.3% |
| DCF (EBITDA 10y) |
111.12 - 168.94 |
140.01 |
133.6% |
| Fair Value |
141.21 - 141.21 |
141.21 |
135.59% |
| P/E |
88.91 - 142.96 |
111.05 |
85.3% |
| EV/EBITDA |
54.11 - 120.31 |
87.75 |
46.4% |
| EPV |
78.44 - 119.10 |
98.77 |
64.8% |
| DDM - Stable |
36.34 - 69.65 |
53.00 |
-11.6% |
| DDM - Multi |
70.61 - 104.26 |
84.12 |
40.3% |
GEF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,827.97 |
| Beta |
0.68 |
| Outstanding shares (mil) |
47.18 |
| Enterprise Value (mil) |
5,543.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
5.00% |
| WACC |
7.02% |