Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 702.1 -
Change - -30.14% -36.64% 8.93% -24.23% 43.73% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 702.1 702.1
Change - -27.99% -45.42% 8.93% -24.23% 43.73% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 56.9x 37.6x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.59x 3.27x
PEG - -20x 0x 3.3x -0x 0.7x 0.7x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.75x 2.6x
EV / Revenue 0x 0x 0x 0x 0x 2.75x 2.6x
EV / EBITDA 0x 0x 0x 0x 0x 11.3x 10.3x
EV / EBIT 0x 0x 0x 0x 0x 11.6x 10.7x
EV / FCF 0x 0x 0x 0x 0x 15.8x 15x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 6.32% 6.65%
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% 0.51% 0.51%
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 88.42 125.47 125.47
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.($)
56.86x - - 0.51% 702M
31.25x4.22x16.23x2.36% 188B
20.48x3.6x12.83x3.13% 118B
18.12x0.21x13.2x0.72% 63.16B
30.51x7.53x19.44x1.31% 52.01B
36.06x3.47x11.88x2.1% 50.97B
36.13x6.36x19.96x-.--% 34.02B
46.08x1.3x12.07x0.17% 30.8B
39.49x6.91x24.81x0.27% 23.83B
19.29x3.02x10.82x1.46% 23.45B
Average 33.43x 4.07x 15.69x 1.2% 58.52B
Weighted average by Cap. 28.97x 3.92x 15.25x 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.