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 6,234 - -
Change - -0.3% 44.93% 10.47% 24.6% 38.21% - -
Enterprise Value (EV) 1 3,056 2,735 3,572 4,024 5,051 6,636 6,437 6,186
Change - -10.49% 30.59% 12.65% 25.53% 31.37% -3% -3.9%
P/E 12.9x 11.1x 149x 50x 112x 48.6x 35.9x 30.9x
PBR - - - - - 3.82x 3.48x 3.14x
PEG - 0.7x -1.7x 0x -2.5x 0x 1x 1.9x
Capitalization / Revenue 1.99x 2.06x 3.09x 3.45x 3.95x 4.74x 4.39x 4.11x
EV / Revenue 2.68x 2.49x 3.37x 3.84x 4.42x 5.04x 4.54x 4.08x
EV / EBITDA 14.7x 10.6x 15x 15.8x 18.2x 19.8x 17.4x 14.6x
EV / EBIT 32.4x 37.9x 46.5x 28.3x 31.3x 27.3x 22.9x 20.8x
EV / FCF 24.8x 35.7x 20.5x 31x 33x 38.4x 29.3x 21.7x
FCF Yield 4.03% 2.8% 4.89% 3.23% 3.03% 2.61% 3.41% 4.61%
Dividend per Share 2 - - - - - 1.291 1.33 1.574
Rate of return - - - - - 0.43% 0.45% 0.53%
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 2 110.07 108.69 156.74 172.45 214.13 296.95 296.95 296.95
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
48.59x5.04x19.77x - 6.23B
14.82x1.65x9.35x0.92% 17.83B
31.08x6.33x19.83x1.06% 17.73B
78x6.63x39.24x0.36% 7.96B
21.78x2.51x15.54x1.31% 7.71B
16.12x1.22x9.15x4.51% 6.13B
11.51x0.55x5x2.66% 4.3B
15.61x2.36x8.66x2.56% 3.88B
7.65x1.09x4.69x4.68% 3.66B
29.78x3.19x14.64x - 3.53B
Average 27.49x 3.06x 14.59x 2.26% 7.9B
Weighted average by Cap. 28.48x 3.54x 15.88x 1.65%

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.