Valuation Global Industrial Company

Stocks

Market Closed - NYSE 04:00:02 2026-10-19 pm EDT			5-day change	1st Jan Change
43.70 ^USD	-1.02%		+1.75%	+49.56%

Sep. 02	Global Industrial Company Showcases Hospitality Solutions At Independent Hotel Show Miami 2026	CI
Aug. 10	Global Industrial Insider Sold Shares Worth $684,962, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,547	893.1	1,478	947.7	1,125	1,682	-	-
Change	-	-42.25%	65.53%	-35.89%	18.68%	49.58%	-	-
Enterprise Value (EV) ¹	1,547	893.1	1,478	947.7	1,125	1,574	1,540	1,505
Change	-	-42.25%	65.53%	-35.89%	18.68%	39.9%	-2.12%	-2.29%
P/E	15.1x	11.4x	21.1x	15.7x	15.8x	19.3x	19.8x	20.1x
PBR	10.1x	4.26x	5.81x	3.37x	3.59x	4.66x	4.05x	-
PEG	-	-0.5x	-2x	-1.1x	0.9x	0.9x	-8.95x	-11.11x
Capitalization / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	1.14x	1.09x	1.05x
EV / Revenue	1.45x	0.77x	1.16x	0.72x	0.82x	1.07x	1x	0.93x
EV / EBITDA	16.3x	7.86x	14.4x	10.4x	9.98x	13x	13.7x	12.6x
EV / EBIT	17.6x	8.49x	15.3x	11.8x	11.5x	13.5x	13.8x	13.3x
EV / FCF	35x	21.1x	13.7x	20.2x	15.1x	18.3x	17.5x	16.1x
FCF Yield	2.86%	4.75%	7.31%	4.95%	6.63%	5.46%	5.72%	6.23%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.71	2.06	1.84	1.58	1.85	2.26	2.21	2.17
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,063	1,166	1,274	1,316	1,379	1,471	1,544	1,610
EBITDA ¹	94.6	113.6	102.9	90.9	112.7	121.2	112.5	119
EBIT ¹	88	105.2	96.5	80.5	97.6	116.2	111.2	112.8
Net income ¹	103.3	78.8	70.7	61	72.1	87.79	85.14	83
Net Debt ¹	-	-	-	-	-	-108.9	-142.2	-177.4
Reference price ²	40.90	23.53	38.84	24.79	29.22	43.70	43.70	43.70
Nbr of stocks (in thousands)	37,814	37,957	38,064	38,231	38,494	38,108	-	-
Announcement Date	2/15/22	2/21/23	2/29/24	2/25/25	2/24/26	-	-	-