Company Valuation: Enpro Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,268 2,261 3,277 3,620 4,511 6,830 -
Change - -0.3% 44.93% 10.47% 24.6% 51.42% -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 7,217 7,030
Change - -10.49% 30.59% 12.65% 25.53% 42.87% -2.59%
P/E ratio 12.9x 11.1x 149x 50x 112x 53.1x 41.8x
PBR - - - - - - -
PEG - 0.7x -1.7x 0x -2.5x 0x 1.5x
Capitalization / Revenue 1.99x 2.06x 3.09x 3.45x 3.95x 5.32x 5.01x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.63x 5.16x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 22.4x 20.1x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 30.5x 26.2x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 38.9x 34.2x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.57% 2.92%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 8.53 9.83 1.05 3.45 1.91 6.09 7.74
Distribution rate - - - - - - -
Net sales 1 1,142 1,099 1,059 1,049 1,143 1,283 1,364
EBITDA 1 208.4 257.4 238 254.8 277.6 322.8 350
EBIT 1 94.3 72.2 76.8 142.3 161.6 236.9 268.3
Net income 1 177.2 205.1 22.2 72.9 40.5 125.3 152.2
Net Debt 1 787.8 474.2 294.9 403.8 540.6 386.6 199.6
Reference price 2 110.07 108.69 156.74 172.45 214.13 323.30 323.30
Nbr of stocks (in thousands) 20,605 20,803 20,907 20,992 21,066 21,127 -
Announcement Date 2/22/22 2/21/23 2/20/24 2/19/25 2/18/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.18x5.54x21.99x - 6.71B
23.26x2.01x14.19x0.75% 19.02B
26.83x5.81x18.04x1.14% 15.56B
36.66x4.71x27.71x0.86% 13.29B
86.22x8.87x51.88x0.22% 11.17B
12.23x1.01x7.25x6.14% 4.81B
8.54x1.4x5.8x4.12% 4.54B
11.56x0.55x5.09x2.66% 4.42B
33.28x2.07x17.5x1.02% 4.11B
Average 32.31x 3.55x 18.83x 2.12% 9.29B
Weighted average by Cap. 35.22x 4.18x 21.54x 1.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA