Company Valuation: Enpro Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,268 2,261 3,277 3,620 4,511 6,460 - -
Change - -0.3% 44.93% 10.47% 24.6% 43.22% - -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 6,862 6,663 6,412
Change - -10.49% 30.59% 12.65% 25.53% 35.85% -2.91% -3.77%
P/E 12.9x 11.1x 149x 50x 112x 50.4x 37.2x 32x
PBR - - - - - 3.96x 3.6x 3.25x
PEG - 0.7x -1.7x 0x -2.5x 0x 1.1x 1.9x
Capitalization / Revenue 1.99x 2.06x 3.09x 3.45x 3.95x 4.91x 4.55x 4.26x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.22x 4.7x 4.23x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 20.4x 18x 15.2x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 28.3x 23.7x 21.5x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 39.7x 30.3x 22.5x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.52% 3.3% 4.45%
Dividend per Share 2 - - - - - 1.291 1.33 1.574
Rate of return - - - - - 0.42% 0.43% 0.51%
EPS 2 8.53 9.83 1.05 3.45 1.91 6.111 8.262 9.625
Distribution rate - - - - - 21.1% 16.1% 16.3%
Net sales 1 1,142 1,099 1,059 1,049 1,143 1,316 1,419 1,517
EBITDA 1 208.4 257.4 238 254.8 277.6 335.6 370.9 422.3
EBIT 1 94.3 72.2 76.8 142.3 161.6 242.8 280.8 298
Net income 1 177.2 205.1 22.2 72.9 40.5 128.2 168.7 206
Net Debt 1 787.8 474.2 294.9 403.8 540.6 402 202.6 -48.67
Reference price 2 110.07 108.69 156.74 172.45 214.13 307.72 307.72 307.72
Nbr of stocks (in thousands) 20,605 20,803 20,907 20,992 21,066 20,994 - -
Announcement Date 22/02/22 21/02/23 20/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.36x5.22x20.45x - 646.03Cr
31.02x5.4x19.55x0.83% 12TCr
34.67x5.45x20.65x1.55% 9.69TCr
42.25x8.56x25.06x-.--% 6.14TCr
26.92x3.08x17.81x0.77% 5.88TCr
39.58x6.16x27.17x1.96% 5.73TCr
26.77x4.92x17.21x2.25% 3.5TCr
30.18x4.03x15.22x0.11% 2.97TCr
20.39x1.74x12.55x2.3% 2.97TCr
20.22x3.48x11.13x1.51% 2.81TCr
Average 32.24x 4.80x 18.68x 1.25% 5.26TCr
Weighted average by Cap. 32.21x 5.18x 19.80x 1.16%

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

  1. Stock Market
  2. Stocks
  3. NPO Stock
  4. Valuation Enpro Inc.