investorscraft@gmail.com

Intrinsic Value of Greif, Inc. (GEF)

Previous Close$69.73
Intrinsic Value
Upside potential
Previous Close
$69.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Greif, Inc. operates as a global leader in industrial packaging products and services, specializing in steel, plastic, and fiber drums, intermediate bulk containers, and containerboard. The company serves diverse end markets, including chemicals, food and beverage, pharmaceuticals, and petroleum, leveraging its vertically integrated supply chain to optimize cost efficiency. Greif’s market position is reinforced by its extensive manufacturing footprint across 40+ countries, enabling localized production and logistics to meet regional demand. Its Paper Packaging & Services segment further diversifies revenue streams through sustainable packaging solutions, aligning with growing environmental regulations and customer preferences for recyclable materials. The company’s competitive edge stems from its long-standing customer relationships, scale advantages, and ability to pass through raw material costs, mitigating margin volatility. Greif’s focus on innovation and sustainability positions it well in a fragmented market where consolidation opportunities persist.

Revenue Profitability And Efficiency

Greif reported FY2024 revenue of $5.45 billion, with net income of $262.1 million, reflecting a net margin of approximately 4.8%. Diluted EPS stood at $4.64, supported by disciplined cost management. Operating cash flow of $356 million and capital expenditures of $186.5 million yielded robust free cash flow, underscoring efficient capital allocation. The company’s asset-light model in certain segments enhances return metrics.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by pricing discipline and volume growth in core packaging segments. ROIC trends are influenced by cyclical end-market demand but benefit from Greif’s diversified customer base. Capital efficiency is evident in its ability to generate consistent cash flows, with reinvestment focused on high-return projects and strategic acquisitions to expand market share.

Balance Sheet And Financial Health

Greif maintains a leveraged balance sheet, with total debt of $3.07 billion against cash and equivalents of $197.7 million. Debt levels are manageable given stable cash flows, though interest coverage ratios warrant monitoring amid rising rates. The company’s liquidity position is adequate, with covenant compliance supported by EBITDA generation.

Growth Trends And Dividend Policy

Organic growth is tied to industrial production trends, with acquisitions supplementing expansion. Greif’s dividend policy remains shareholder-friendly, with a $2.14 annual payout per share, reflecting a yield of ~3.5%. Dividend sustainability is supported by free cash flow coverage, though reinvestment needs may limit near-term increases.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Greif’s valuation reflects its cyclical exposure and moderate growth profile. Market expectations hinge on margin stability and volume recovery in key regions, with upside potential from pricing actions and cost synergies from recent acquisitions.

Strategic Advantages And Outlook

Greif’s scale, geographic diversity, and focus on sustainable packaging provide strategic advantages. Near-term challenges include raw material inflation and macroeconomic uncertainty, but long-term prospects are bolstered by secular demand for eco-friendly solutions and consolidation opportunities in fragmented markets.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount