Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 631.2 -
Change - -30.14% -36.64% 8.93% -24.23% 29.21% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 631.2 631.2
Change - -27.99% -45.42% 8.93% -24.23% 29.21% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 53.4x 39.7x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.23x 2.94x
PEG - -20x 0x 3.3x -0x 0.7x 1.1x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.47x 2.33x
EV / Revenue 0x 0x 0x 0x 0x 2.47x 2.33x
EV / EBITDA 0x 0x 0x 0x 0x 10.3x 9.2x
EV / EBIT 0x 0x 0x 0x 0x 10.4x 9.58x
EV / FCF 0x 0x 0x 0x 0x 14.2x 13.5x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 7.03% 7.4%
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% 0.57% 0.57%
EPS 2 0.35 0.17 -47.2 -0.36 1.21 2.113 2.843
Distribution rate 183% 376% -1.36% -178% 52.9% 30.3% 22.5%
Net sales 1 184.3 219.1 216.2 241 249.1 255.4 270.6
EBITDA 1 41.16 49.68 50.5 56.74 63.49 61.4 68.6
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 11.7 17.1
Net Debt 169 150.4 - - - - -
Reference price 2 254.88 174.73 109.73 118.66 88.42 112.80 112.80
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
53.38x - - 0.57% 631M
31.83x4.29x16.61x2.32% 192B
20.57x3.56x12.52x3.28% 116B
17.2x0.2x12.44x0.76% 59.95B
31.77x7.93x20.18x1.25% 54.64B
37.93x3.42x11.71x2.14% 50B
36.4x6.41x20.11x-.--% 34.26B
46.2x1.31x12.01x0.16% 31.15B
41.08x7.2x25.83x0.26% 24.79B
20.67x3.12x11.69x1.41% 24.07B
Average 33.70x 4.16x 15.90x 1.21% 58.76B
Weighted average by Cap. 29.61x 4.03x 15.44x 1.86%

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.