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 6,430 - -
Change - -0.3% 44.93% 10.47% 24.6% 42.54% - -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 6,832 6,632 6,381
Change - -10.49% 30.59% 12.65% 25.53% 35.24% -2.92% -3.79%
P/E 12.9x 11.1x 149x 50x 112x 50.1x 37.1x 31.8x
PBR - - - - - 3.94x 3.59x 3.24x
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 4.89x 4.53x 4.24x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.19x 4.68x 4.21x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 20.4x 17.9x 15.1x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 28.1x 23.6x 21.4x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 39.5x 30.2x 22.4x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.53% 3.31% 4.47%
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 2 110.07 108.69 156.74 172.45 214.13 306.26 306.26 306.26
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.($)
50.12x5.19x20.35x - 642.97Cr
30.61x5.34x19.37x0.84% 12TCr
34.36x5.4x20.49x1.56% 9.64TCr
42.65x8.64x25.3x-.--% 6.2TCr
26.86x3.07x17.77x0.78% 5.87TCr
39.24x6.1x26.94x1.98% 5.68TCr
26.91x4.95x17.32x2.23% 3.53TCr
29.71x3.96x14.96x0.11% 2.91TCr
20.65x1.76x12.72x2.27% 3TCr
20.66x3.57x11.42x1.48% 2.89TCr
Average 32.18x 4.80x 18.66x 1.25% 5.24TCr
Weighted average by Cap. 32.06x 5.16x 19.73x 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.