Company Valuation: Grifols, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 14,161 9,783 6,557 9,231 5,681 6,734 6,734 -
Change - -30.92% -32.97% 40.77% -38.46% 18.53% 0% -
Enterprise Value (EV) 1 20,597 16,478 15,716 18,568 14,868 15,676 15,308 14,775
Change - -20% -4.63% 18.15% -19.93% 5.43% -2.35% -3.48%
P/E ratio 26.5x 62.5x 34.7x 172x 39.8x 17.6x 13.6x 9.77x
PBR 1.99x 1.89x 1.19x 1.79x 1.06x 1.19x 1.08x 0.97x
PEG - -0.9x 2.3x -2.4x 0x 0x 0.5x 0.2x
Capitalization / Revenue 2.65x 1.98x 1.08x 1.4x 0.79x 0.9x 0.86x 0.8x
EV / Revenue 3.86x 3.34x 2.59x 2.82x 2.06x 2.09x 1.95x 1.75x
EV / EBITDA 13.9x 17.1x 12.9x 12.8x 8.36x 8.7x 7.83x 6.66x
EV / EBIT 20.7x 27.7x 19.5x 18.1x 11x 11.6x 10.3x 8.56x
EV / FCF 25.7x 52.1x -56.7x -213x 28x 40.8x 24.3x 18.4x
FCF Yield 3.9% 1.92% -1.76% -0.47% 3.57% 2.45% 4.11% 5.42%
Dividend per Share 2 0.17 0.36 - - - 0.1629 0.1966 0.2462
Rate of return 0.71% 2.13% - - - 1.47% 1.77% 2.22%
EPS 2 0.9 0.27 0.31 0.09 0.23 0.629 0.8125 1.134
Distribution rate 18.9% 133% - - - 25.9% 24.2% 21.7%
Net sales 1 5,340 4,933 6,064 6,592 7,212 7,498 7,861 8,449
EBITDA 1 1,479 961.5 1,221 1,455 1,779 1,802 1,955 2,220
EBIT 1 996.1 595.1 805.7 1,023 1,357 1,354 1,492 1,726
Net income 1 618.5 182.8 208.3 59.32 156.9 433.2 546.7 765.4
Net Debt 1 6,436 6,695 9,158 9,337 9,187 8,942 8,574 8,041
Reference price 2 23.88 16.88 10.77 15.46 9.15 11.08 11.08 11.08
Nbr of stocks (in thousands) 684,540 682,484 678,911 678,665 679,629 680,509 680,509 -
Announcement Date 2/26/21 2/28/22 2/28/23 2/28/24 2/26/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.62x2.09x8.7x1.47% 7.86B
18.8x5.09x12.9x0.48% 78.8B
56.01x14.81x31.76x-.--% 58.65B
42.26x6.56x21.08x0.56% 55.89B
22.45x4.1x11.92x2.62% 56.73B
17.89x2.95x9.28x-.--% 27.23B
17.17x3.39x10.19x-.--% 20.87B
81.98x9.73x87.73x-.--% 19.74B
350.52x106.34x172.79x - 17.33B
-22.45x32.26x-32.95x-.--% 14.81B
Average 60.22x 18.73x 33.34x 0.57% 35.79B
Weighted average by Cap. 46.79x 12.71x 26.56x 0.67%
See all sector valuations

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. Equities
  3. GRF Stock
  4. Valuation Grifols, S.A.