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 13,773 - -
Change - -41.2% 10% -22.3% 5.29% 37.41% - -
Enterprise Value (EV) 1 21,366 13,616 14,622 11,565 11,946 15,885 15,403 15,010
Change - -36.28% 7.39% -20.91% 3.29% 32.97% -3.03% -2.55%
P/E 49.4x 23.1x 25.9x 931x -70x 77.2x 33.1x 27.6x
PBR 7.45x 3.75x 3.41x 2.75x 3.17x 4.57x 3.88x 3.45x
PEG - 0.9x -9.44x -9.5x 0x -0x 0x 1.4x
Capitalization / Revenue 5.35x 2.8x 2.97x 2.35x 2.5x 3.52x 3.44x 3.27x
EV / Revenue 6.04x 3.42x 3.54x 2.86x 2.98x 4.06x 3.85x 3.57x
EV / EBITDA 24.3x 13.7x 14.4x 11.6x 12.3x 15.8x 14.1x 12.8x
EV / EBIT 28.8x 16.3x 17.4x 14.3x 15x 19.3x 16.9x 15x
EV / FCF 40.2x 46.2x 40x 23.1x 23x 50.3x 25.3x 31.4x
FCF Yield 2.49% 2.17% 2.5% 4.34% 4.34% 1.99% 3.96% 3.18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 7.6 9.48 9.22 0.2 -2.91 3.738 8.718 10.43
Distribution rate - - - - - - - -
Net sales 1 3,540 3,976 4,129 4,050 4,015 3,911 4,001 4,208
EBITDA 1 879.5 990.9 1,013 996.1 971.5 1,008 1,093 1,174
EBIT 1 742.1 834 838.8 805.9 793.9 821 912.3 1,001
Net income 1 391 486.2 474.6 10.3 -144.3 162.4 427.7 471.2
Net Debt 1 2,425 2,477 2,370 2,046 1,923 2,112 1,631 1,237
Reference price 2 375.34 218.92 238.84 186.16 203.66 288.50 288.50 288.50
Nbr of stocks (in thousands) 50,464 50,879 51,297 51,136 49,215 47,739 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.15x5.95x17.82x0.98% 48.93B
-21.5x245.64x-23.19x-.--% 45.01B
34.48x3.33x14.35x-.--% 44.07B
46.93x5.41x29.72x-.--% 40.73B
28.42x8.6x21.8x0.4% 33.52B
33.62x5.51x25.02x-.--% 16.5B
24.24x2.11x9.11x1.11% 14.67B
77.18x4.06x15.75x-.--% 13.77B
Average 32.07x 35.07x 13.80x 0.31% 32.15B
Weighted average by Cap. 27.26x 47.36x 12.31x 0.3%

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. RV6 Stock
  5. Valuation Charles River Laboratories International, Inc.