Company Valuation: Charles River Laboratories International, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 12,295 18,771 10,941 12,249 9,520 10,738 10,738 -
Change - 52.67% -41.71% 11.95% -22.28% 12.8% 0% -
Enterprise Value (EV) 1 14,046 21,196 13,418 14,619 11,565 12,670 12,279 11,824
Change - 50.9% -36.69% 8.95% -20.89% 9.55% -3.09% -3.71%
P/E ratio 34.3x 48.9x 22.7x 25.9x 931x 52x 30.1x 23.7x
PBR 5.82x 7.38x 3.68x 3.41x 2.75x 3.05x 2.77x 2.49x
PEG - 8.8x 0.9x -9.44x -9.5x 0x 0.4x 0.9x
Capitalization / Revenue 4.2x 5.3x 2.75x 2.97x 2.35x 2.68x 2.64x 2.53x
EV / Revenue 4.8x 5.99x 3.37x 3.54x 2.86x 3.16x 3.01x 2.78x
EV / EBITDA 20x 24.1x 13.5x 14.4x 11.6x 13.1x 12.4x 11.3x
EV / EBIT 24x 28.6x 16.1x 17.4x 14.3x 16x 15x 13.5x
EV / FCF 37x 39.8x 45.5x 40x 23.1x 26.7x 24.4x 20.1x
FCF Yield 2.71% 2.51% 2.2% 2.5% 4.34% 3.74% 4.11% 4.97%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 7.2 7.6 9.48 9.22 0.2 4.193 7.245 9.219
Distribution rate - - - - - - - -
Net sales 1 2,924 3,540 3,976 4,129 4,050 4,006 4,074 4,250
EBITDA 1 701.3 879.5 990.9 1,013 996.1 966.2 988.7 1,047
EBIT 1 585 742.1 834 838.8 805.9 793.9 817.4 876.1
Net income 1 364.3 391 486.2 474.6 10.3 215 380.9 440.4
Net Debt 1 1,751 2,425 2,477 2,370 2,046 1,932 1,541 1,086
Reference price 2 247.17 371.96 215.04 238.78 186.16 218.19 218.19 218.19
Nbr of stocks (in thousands) 49,743 50,464 50,879 51,297 51,136 49,215 49,215 -
Announcement Date 17/02/21 16/02/22 22/02/23 14/02/24 19/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.03x3.16x13.11x-.--% 10.74B
37.79x5.5x18.4x0.9% 48.34B
32.91x3.28x14.06x-.--% 39.8B
102.27x6.54x65.78x-.--% 36.99B
54.65x11.21x31.16x0.35% 30.67B
-20.8x6035.16x-19.72x-.--% 22.47B
40.7x6.6x29.98x-.--% 16.97B
Average 42.79x 867.35x 21.83x 0.18% 29.43B
Weighted average by Cap. 45.53x 663.78x 24.49x 0.26%
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. CRL Stock
  4. Valuation Charles River Laboratories International, Inc.