DCF Tool


Greif Inc – Metal Can Manufacturing
greif is a world leader in industrial packaging products and services. we produce steel, plastic, fibre, flexible, corrugated and multiwall containers, intermediate bulk containers, containerboard and packaging accessories, and provide blending, filling, packaging and industrial packaging reconditioning services for a wide range of industries. we also manage timber properties in north america. we are strategically positioned in more than 50 countries to serve global as well as regional customers.
Analysis Results
Intrinsic Value $1,519.75
Latest Price $70.23
Relative Value 95% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 19.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 3.6%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 19.5%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 0.691 0.667
2024 0.825 0.769
2025 0.986 0.887
2026 1.18 1.02
2027 1.41 1.18
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 42.2 billion. This corresponds to a present value of 34.2 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 4.53 billion. Adding in the terminal value gives a total present value of 38.7 billion.

There are presently 25.5 million outstanding shares, so the intrinsic value per share is 1519.75.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,499,400,000
Current Cash 147,100,000
Current Liabilities 1,047,900,000
Current Debt 76,800,000
Non-Cash Working Capital (NCWC) 381,200,000
Change in NCWC -15,900,000
EBIT 709,800,000
Tax Provision 137,100,000
Depreciation and Amortization 216,600,000
Capital Expenditure -183,000,000
Unlevered Free Cash Flow 544,269,760
Current Assets 1,664,100,000
Current Cash 124,600,000
Current Liabilities 1,313,200,000
Current Debt 170,800,000
Non-Cash Working Capital (NCWC) 397,100,000
Change in NCWC 56,400,000
EBIT 531,300,000
Tax Provision 69,600,000
Depreciation and Amortization 234,400,000
Capital Expenditure -147,300,000
Unlevered Free Cash Flow 598,208,285
Current Assets 1,251,900,000
Current Cash 105,900,000
Current Liabilities 956,800,000
Current Debt 151,500,000
Non-Cash Working Capital (NCWC) 340,700,000
Change in NCWC -98,500,000
EBIT 400,200,000
Tax Provision 63,300,000
Depreciation and Amortization 242,500,000
Capital Expenditure -136,800,000
Unlevered Free Cash Flow 272,364,498
Current Assets 1,249,000,000
Current Cash 77,300,000
Current Liabilities 825,400,000
Current Debt 92,900,000
Non-Cash Working Capital (NCWC) 439,200,000
Change in NCWC 200,800,000
EBIT 455,400,000
Tax Provision 70,700,000
Depreciation and Amortization 206,100,000
Capital Expenditure -162,200,000
Unlevered Free Cash Flow 578,556,851
Current Assets 976,700,000
Current Cash 94,200,000
Current Liabilities 670,200,000
Current Debt 26,100,000
Non-Cash Working Capital (NCWC) 238,400,000
Change in NCWC 44,600,000
EBIT 394,000,000
Tax Provision 73,300,000
Depreciation and Amortization 126,900,000
Capital Expenditure -149,100,000
Unlevered Free Cash Flow 321,022,853
Current Assets 994,500,000
Current Cash 142,300,000
Current Liabilities 687,900,000
Current Debt 29,500,000
Non-Cash Working Capital (NCWC) 193,800,000
Change in NCWC -15,200,000
EBIT 336,300,000
Tax Provision 67,200,000
Depreciation and Amortization 120,500,000
Capital Expenditure -106,300,000
Unlevered Free Cash Flow 223,587,889
Current Assets 920,300,000
Current Cash 103,700,000
Current Liabilities 659,200,000
Current Debt 51,600,000
Non-Cash Working Capital (NCWC) 209,000,000
Change in NCWC -117,700,000
EBIT 308,900,000
Tax Provision 66,500,000
Depreciation and Amortization 127,700,000
Capital Expenditure -111,600,000
Unlevered Free Cash Flow 62,639,084
Current Assets 1,008,500,000
Current Cash 106,200,000
Current Liabilities 647,000,000
Current Debt 71,400,000
Non-Cash Working Capital (NCWC) 326,700,000
Change in NCWC 43,100,000
EBIT 257,400,000
Tax Provision 48,400,000
Depreciation and Amortization 134,600,000
Capital Expenditure -97,400,000
Unlevered Free Cash Flow 229,930,449
Current Assets 1,154,700,000
Current Cash 85,100,000
Current Liabilities 851,700,000
Current Debt 65,700,000
Non-Cash Working Capital (NCWC) 283,600,000
Change in NCWC -4,700,000
EBIT 316,200,000
Tax Provision 115,000,000
Depreciation and Amortization 155,800,000
Capital Expenditure -194,700,000
Unlevered Free Cash Flow 45,189,118
Current Assets 1,094,000,000
Current Cash 78,100,000
Current Liabilities 801,700,000
Current Debt 74,100,000
Non-Cash Working Capital (NCWC) 288,300,000
Change in NCWC 75,900,000
EBIT 358,200,000
Tax Provision 97,600,000
Depreciation and Amortization 156,900,000
Capital Expenditure -145,400,000
Unlevered Free Cash Flow 303,830,656
Current Assets 1,064,000,000
Current Cash 91,700,000
Current Liabilities 862,000,000
Current Debt 102,100,000
Non-Cash Working Capital (NCWC) 212,400,000
Change in NCWC -185,590,000
EBIT 311,600,000
Tax Provision 56,800,000
Depreciation and Amortization 154,700,000
Capital Expenditure -169,700,000
Unlevered Free Cash Flow 17,066,900

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.