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 11,147 - -
Change - -41.2% 10% -22.3% 5.29% 11.22% - -
Enterprise Value (EV) 1 21,366 13,616 14,622 11,565 11,946 12,961 12,536 12,156
Change - -36.28% 7.39% -20.91% 3.29% 8.5% -3.28% -3.03%
P/E 49.4x 23.1x 25.9x 931x -70x 37.7x 25.2x 23.2x
PBR 7.45x 3.75x 3.41x 2.75x 3.17x 3.38x 3.02x 2.74x
PEG - 0.9x -9.44x -9.5x 0x -0x 0.5x 2.69x
Capitalization / Revenue 5.35x 2.8x 2.97x 2.35x 2.5x 2.9x 2.84x 2.72x
EV / Revenue 6.04x 3.42x 3.54x 2.86x 2.98x 3.37x 3.19x 2.96x
EV / EBITDA 24.3x 13.7x 14.4x 11.6x 12.3x 13.1x 11.9x 10.9x
EV / EBIT 28.8x 16.3x 17.4x 14.3x 15x 15.9x 14.2x 12.8x
EV / FCF 40.2x 46.2x 40x 23.1x 23x 36.8x 32.2x 50.7x
FCF Yield 2.49% 2.17% 2.5% 4.34% 4.34% 2.72% 3.11% 1.97%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 7.6 9.48 9.22 0.2 -2.91 6.135 9.169 9.961
Distribution rate - - - - - - - -
Net sales 1 3,540 3,976 4,129 4,050 4,015 3,847 3,924 4,105
EBITDA 1 879.5 990.9 1,013 996.1 971.5 989 1,051 1,118
EBIT 1 742.1 834 838.8 805.9 793.9 814.1 885 952.9
Net income 1 391 486.2 474.6 10.3 -144.3 285.1 417.3 447
Net Debt 1 2,425 2,477 2,370 2,046 1,923 1,814 1,388 1,009
Reference price 2 375.34 218.92 238.84 186.16 203.66 231.43 231.43 231.43
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.72x3.37x13.11x-.--% 11.15B
34.97x6.13x18.97x0.94% 50.25B
-23.78x350.4x-22.5x-.--% 40.39B
25.06x2.78x12.01x-.--% 34.38B
46.76x4.69x29.96x-.--% 34.4B
27.28x7.84x19.63x0.41% 26.32B
33.16x5.4x24.58x-.--% 16.14B
23.86x2.03x8.93x1.12% 13.71B
-23.08x15.14x-22.65x-.--% 13.75B
Average 20.22x 44.20x 9.12x 0.27% 26.72B
Weighted average by Cap. 20.59x 63.56x 9.81x 0.31%

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.