Company Valuation: Charles River Laboratories International, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,941 11,138 12,252 9,520 10,023 8,901 - -
Change - -41.2% 10% -22.3% 5.29% -11.2% - -
Enterprise Value (EV) 1 21,366 13,616 14,622 11,565 11,946 10,713 10,369 9,992
Change - -36.28% 7.39% -20.91% 3.29% -10.32% -3.21% -3.63%
P/E Ratio 49.4x 23.1x 25.9x 931x -70x 30.1x 20.1x 18.4x
PBR 7.45x 3.75x 3.41x 2.75x 3.17x 2.7x 2.45x 2.23x
PEG - 0.9x -9.44x -9.5x 0x -0x 0.4x 1.95x
Capitalization / Revenue 5.35x 2.8x 2.97x 2.35x 2.5x 2.31x 2.27x 2.17x
EV / Revenue 6.04x 3.42x 3.54x 2.86x 2.98x 2.78x 2.64x 2.43x
EV / EBITDA 24.3x 13.7x 14.4x 11.6x 12.3x 10.9x 9.92x 8.99x
EV / EBIT 28.8x 16.3x 17.4x 14.3x 15x 13.2x 11.8x 10.5x
EV / FCF 40.2x 46.2x 40x 23.1x 23x 30.8x 26.4x 41.7x
FCF Yield 2.49% 2.17% 2.5% 4.34% 4.34% 3.25% 3.79% 2.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 7.6 9.48 9.22 0.2 -2.91 6.135 9.2 10.07
Distribution rate - - - - - - - -
Net sales 1 3,540 3,976 4,129 4,050 4,015 3,855 3,924 4,105
EBITDA 1 879.5 990.9 1,013 996.1 971.5 986.4 1,046 1,111
EBIT 1 742.1 834 838.8 805.9 793.9 813.2 881 947.2
Net income 1 391 486.2 474.6 10.3 -144.3 285.1 417.2 449
Net Debt 1 2,425 2,477 2,370 2,046 1,923 1,812 1,468 1,091
Reference price 2 375.34 218.92 238.84 186.16 203.66 184.79 184.79 184.79
Nbr of stocks (in thousands) 50,464 50,879 51,297 51,136 49,215 48,168 - -
Announcement Date 16/02/22 22/02/23 14/02/24 19/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.72x2.83x11.04x-.--% 9.08B
29.89x5.3x16.42x1.1% 43.58B
-20.13x298.25x-18.37x-.--% 34.03B
21.71x2.51x10.86x-.--% 29.77B
40.01x3.98x25.46x-.--% 29.82B
29.57x7.61x19.57x0.4% 25.42B
27.44x4.4x20.03x-.--% 13.35B
22.01x1.91x8.41x1.21% 12.85B
-20.49x13.48x-20.07x-.--% 12.22B
Average 17.86x 37.81x 8.15x 0.3% 23.35B
Weighted average by Cap. 18.50x 52.54x 9.05x 0.35%

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. CRL Stock
  4. Valuation Charles River Laboratories International, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!