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 6,916 - -
Change - -0.3% 44.93% 10.47% 24.6% 53.32% - -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 7,318 7,119 6,867
Change - -10.49% 30.59% 12.65% 25.53% 44.87% -2.72% -3.53%
P/E 12.9x 11.1x 149x 50x 112x 53.9x 39.9x 34.2x
PBR - - - - - 4.24x 3.86x 3.48x
PEG - 0.7x -1.7x 0x -2.5x 0x 1.1x 2.1x
Capitalization / Revenue 1.99x 2.06x 3.09x 3.45x 3.95x 5.26x 4.88x 4.56x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.56x 5.02x 4.53x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 21.8x 19.2x 16.3x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 30.1x 25.3x 23x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 42.3x 32.4x 24.1x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.36% 3.08% 4.15%
Dividend per Share 2 - - - - - 1.291 1.33 1.574
Rate of return - - - - - 0.39% 0.4% 0.48%
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 2 110.07 108.69 156.74 172.45 214.13 329.43 329.43 329.43
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.($)
53.91x5.56x21.8x - 691.61Cr
17.3x1.87x10.81x0.8% 1.98TCr
30.12x6.22x19.37x1.11% 1.69TCr
23.17x2.76x16.93x1.36% 857.21Cr
63.38x7.36x43.58x0.28% 877.27Cr
15.22x1.17x8.83x4.78% 576.36Cr
19.06x2.82x10.58x2.22% 436.82Cr
11.08x0.52x4.78x2.77% 411.88Cr
7.9x1.27x5.2x4.56% 415.88Cr
33.46x4.36x19.24x - 388.9Cr
Average 27.46x 3.39x 16.11x 2.23% 833.52Cr
Weighted average by Cap. 28.32x 3.75x 17.21x 1.6%

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.