Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 753.4 -
Change - -30.14% -36.64% 8.93% -24.23% 54.22% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 753.4 753.4
Change - -27.99% -45.42% 8.93% -24.23% 54.22% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 61x 40.3x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.85x 3.51x
PEG - -20x 0x 3.3x -0x 0.7x 0.8x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.95x 2.79x
EV / Revenue 0x 0x 0x 0x 0x 2.95x 2.79x
EV / EBITDA 0x 0x 0x 0x 0x 12.2x 11x
EV / EBIT 0x 0x 0x 0x 0x 12.5x 11.4x
EV / FCF 0x 0x 0x 0x 0x 17x 16.1x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 5.89% 6.2%
Dividend per Share 2 0.64 0.64 0.64 0.64 0.64 0.64 0.64
Rate of return 0.25% 0.37% 0.58% 0.54% 0.72% 0.48% 0.48%
EPS 2 0.35 0.17 -47.2 -0.36 1.21 2.207 3.34
Distribution rate 183% 376% -1.36% -178% 52.9% 29% 19.2%
Net sales 1 184.3 219.1 216.2 241 249.1 255.3 270.3
EBITDA 1 41.16 49.68 50.5 56.74 63.49 62 68.45
EBIT 1 37.9 45.82 50.5 51.36 58.23 60.5 65.9
Net income 1 1.871 0.93 -254.2 -1.974 6.712 13.27 21.13
Net Debt 169 150.4 - - - - -
Reference price 2 254.88 174.73 109.73 118.66 88.42 134.63 134.63
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,596 -
Announcement Date 31/05/22 25/05/23 05/06/24 28/05/25 27/05/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.76x - - 0.49% 753M
29.17x4.03x15.56x2.5% 179B
19.41x3.54x12.67x3.07% 116B
17.33x0.2x12.68x0.75% 60B
34.82x3.38x11.57x2.17% 49.85B
27.56x6.78x17.54x1.45% 48.05B
35.74x6.29x19.74x-.--% 33.79B
41.26x1.22x11.31x0.23% 30.21B
42.19x7.4x26.53x0.25% 26.12B
51.41x6.92x22.23x0.41% 22.98B
Average 35.87x 4.42x 16.65x 1.13% 56.73B
Weighted average by Cap. 28.86x 3.96x 15.28x 1.85%

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. MLAB Stock
  4. Valuation Mesa Laboratories, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!