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 6,982 - -
Change - -0.3% 44.93% 10.47% 24.6% 54.78% - -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 7,384 7,184 6,933
Change - -10.49% 30.59% 12.65% 25.53% 46.17% -2.7% -3.5%
P/E 12.9x 11.1x 149x 50x 112x 54.4x 40.3x 34.6x
PBR - - - - - 4.28x 3.89x 3.52x
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 5.31x 4.92x 4.6x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.61x 5.06x 4.57x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 22x 19.4x 16.4x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 30.4x 25.6x 23.3x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 42.7x 32.7x 24.3x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.34% 3.06% 4.11%
Dividend per Share 2 - - - - - 1.291 1.33 1.574
Rate of return - - - - - 0.39% 0.4% 0.47%
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 2 110.07 108.69 156.74 172.45 214.13 332.56 332.56 332.56
Nbr of stocks (in thousands) 20,605 20,803 20,907 20,992 21,066 20,994 - -
Announcement Date 22/2/22 21/2/23 20/2/24 19/2/25 18/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
54.42x5.61x22x - 6.98B
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
30.09x4.01x15.13x0.11% 29.52B
21.04x3.65x11.66x1.45% 29.28B
Average 33.26x 4.96x 19.23x 1.23% 53.58B
Weighted average by Cap. 32.98x 5.32x 20.27x 1.14%

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.