Valuation Grifal S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 05/06/2026 pm IST			5-day change	1st Jan Change
0.6250 ^EUR	0.00%		-3.85%	-40.48%

26/05	European markets set for lower open; Brent rises following attacks	AN
25/05	Buy-side flows hit order books; MIB hits new highs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24.06	44.91	24.73	26.75	18.78	7.114	7.114	-
Change	-	86.7%	-44.93%	8.15%	-29.79%	-62.12%	0%	-
Enterprise Value (EV) ¹	30.87	57.36	43.84	45.27	39.83	39.12	31.23	29.32
Change	-	85.81%	-23.58%	3.28%	-12.02%	-1.79%	4.76%	-6.12%
P/E ratio	-	-64.3x	5.74x	30.2x	125x	-5.12x	56.8x	4.92x
PBR	1.68x	2.86x	1.4x	1.46x	1.03x	0.42x	0.48x	0.42x
PEG	-	-	-0x	-0.4x	-1.5x	0x	-1x	0x
Capitalization / Revenue	1.43x	2.07x	0.67x	0.71x	0.5x	0.34x	0.16x	0.14x
EV / Revenue	1.84x	2.64x	1.19x	1.2x	1.06x	1.1x	0.72x	0.59x
EV / EBITDA	32.4x	24.7x	10x	8.1x	6.95x	18.4x	4.97x	3.65x
EV / EBIT	-30.5x	5,596x	33.6x	20.8x	24.8x	-16.5x	17.5x	8.28x
EV / FCF	-28.1x	-10.2x	-6.56x	55.5x	-15.4x	-6.38x	10.4x	15.4x
FCF Yield	-3.56%	-9.81%	-15.2%	1.8%	-6.5%	-15.7%	9.6%	6.48%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-0.065	0.3783	0.0777	0.0132	-0.122	0.011	0.127
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	16.76	21.71	36.88	37.78	37.71	35.41	43.34	49.91
EBITDA ¹	0.9525	2.326	4.373	5.589	5.735	2.128	6.29	8.04
EBIT ¹	-1.013	0.0102	1.305	2.175	1.607	-2.374	1.78	3.54
Net income ¹	-	-0.074	0.432	0.8872	0.1503	-3.09	0.13	1.45
Net Debt ¹	6.814	12.45	19.1	18.53	21.05	27.17	24.12	22.21
Reference price ²	2.3000	4.1800	2.1700	2.3500	1.6500	0.6250	0.6250	0.6250
Nbr of stocks (in thousands)	10,459	10,745	11,398	11,382	11,382	11,382	11,382	-
Announcement Date	29/03/21	29/03/22	28/03/23	26/03/24	25/03/25	26/03/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRIFAL S.P.A.	-5.12x	0.78x	7.93x	-	82.15L
SMURFIT WESTROCK PLC	18.57x	1.08x	6.73x	4.5%	2.16TCr
PACKAGING CORPORATION OF AMERICA	22.6x	2.3x	10.99x	2.36%	1.97TCr
INTERNATIONAL PAPER COMPANY	25.33x	1.07x	8.15x	5.33%	1.78TCr
SIG GROUP AG	19.98x	2.16x	8.98x	2.02%	583.77Cr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.76x	2.26x	13.28x	3.24%	511.22Cr
SONOCO PRODUCTS COMPANY	11.95x	1.14x	6.62x	4.51%	469.53Cr
MONDI PLC	22.9x	0.81x	7.18x	2.46%	441.51Cr
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.11x	1.29x	9.14x	1.32%	386.87Cr
SCG PACKAGING	21.02x	1.21x	8.93x	2.42%	340.39Cr
Average	16.41x	1.41x	8.79x	3.13%	864.9Cr
Weighted average by Cap.	20.49x	1.50x	8.74x	3.61%