Valuation Core Laboratories Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 20:47:34 23/09/2026 BST			5-day change	1st Jan Change
9.200 ^EUR	-1.08%		-14.02%	-32.35%

08-25	Core Laboratories Inc. Announces Resignation of Kwaku Temeng as Director, Chairman of the Nominating Committee and as A Member of the Compensation Committee, Effective October 1, 2026	CI
07-30	Core Laboratories Inc., Q2 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,033	939.9	825.1	812.7	746.4	502	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-32.75%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	502	502
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-32.75%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	24.7x	13.9x
PBR	6.47x	5.02x	-	-	-	-	-
PEG	-	-	0x	-1.1x	7.79x	-0.7x	0.2x
Capitalization / Revenue	2.2x	1.92x	1.62x	1.55x	1.42x	0.98x	0.96x
EV / Revenue	0x	0x	0x	0x	0x	0.98x	0.96x
EV / EBITDA	0x	0x	0x	0x	0x	8.4x	7.28x
EV / EBIT	0x	0x	0x	0x	0x	12.6x	8.92x
EV / FCF	0x	0x	0x	0x	0x	22.4x	10.3x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	4.46%	9.68%
Dividend per Share ²	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Rate of return	0.18%	0.2%	0.23%	0.23%	0.25%	0.38%	0.38%
EPS ²	0.42	0.42	0.86	0.66	0.68	0.43	0.765
Distribution rate	9.52%	9.52%	4.65%	6.06%	5.88%	9.3%	5.23%
Net sales ¹	470.3	489.7	509.8	523.8	526.5	511.9	524.8
EBITDA ¹	70.81	61.98	76.96	80.2	73.34	59.79	69
EBIT ¹	52.29	44.82	61.18	65.25	58.7	39.94	56.25
Net income ¹	19.73	19.45	40.94	31.4	31.8	19.87	35.85
Net Debt	170.9	157	148	107	-	-	-
Reference price ²	22.31	20.27	17.66	17.31	16.03	10.63	10.63
Nbr of stocks (in thousands)	46,290	46,371	46,724	46,950	46,563	45,885	-
Announcement Date	02/02/22	01/02/23	31/01/24	29/01/25	04/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SGS SA	25.71x	2.88x	12.95x	3.34%	22.96B
UL SOLUTIONS INC.	23.97x	4.16x	15.27x	0.87%	13.46B
CENTRE TESTING INTERNATIONAL GROUP CO. LTD.	20.64x	3.04x	12.47x	1.31%	3.7B
TIC SOLUTIONS, INC.	-33.17x	1.47x	9.48x	-.--%	2.02B
CHINA AUTOMOTIVE ENGINEERING RESEARCH INSTITUTE CO., LTD.	11.76x	-	-	2.62%	1.94B
EMTEK (SHENZHEN) CO., LTD.	46.71x	-	-	-	1.62B
GRG METROLOGY & TEST GROUP CO., LTD.	21.88x	-	-	2.26%	1.57B
Average	16.79x	2.89x	12.54x	1.73%	6.75B
Weighted average by Cap.	22.31x	3.24x	13.48x	2.23%