Company Valuation: Neogen Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,957 2,852 3,782 2,848 1,272 2,044 - -
Change - -42.46% 32.58% -24.68% -55.35% 60.71% - -
Enterprise Value (EV) 4,576 2,852 3,782 2,848 1,272 2,044 2,044 2,044
Change - -37.67% 32.58% -24.68% -55.35% 60.71% 0% 0%
P/E 81x 58.8x -146x -329x -1.17x -141x -38.3x -53.7x
PBR - - - - - - - -
PEG - -2.8x 1x 4.9x -0x 1.4x -0x 1.9x
Capitalization / Revenue 10.6x 5.41x 4.6x 3.08x 1.42x 2.38x 2.41x 2.42x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 2.41x 2.42x
EV / EBITDA 0x 0x 0x 0x 0x 11.7x 11.4x 10.9x
EV / EBIT 0x 0x 0x 0x -0x -63.6x -249x 195x
EV / FCF 0x - -0x - - -65.7x 34.8x -
FCF Yield 1.1% - -0.65% - - -1.52% 2.88% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.57 0.45 -0.12 -0.04 -5.03 -0.0667 -0.245 -0.175
Distribution rate - - - - - - - -
Net sales 1 468.5 527.2 822.4 924.2 894.7 857.4 849.1 843
EBITDA 1 95.21 82.31 205.4 213.2 184.2 174.5 178.6 187.6
EBIT 1 74.17 58.62 37.52 58.66 -1,061 -32.16 -8.2 10.5
Net income 1 60.88 48.31 -22.87 -9.421 -1,092 -15.08 -53.35 -38.15
Net Debt -381.1 - - - - - - -
Reference price 2 46.155 26.460 17.490 13.150 5.860 9.390 9.390 9.390
Nbr of stocks (in thousands) 107,400 107,797 216,221 216,608 217,038 217,673 - -
Announcement Date 20/07/21 26/07/22 27/07/23 30/07/24 29/07/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-140.84x - - - 2.04B
23.7x3.55x13.32x2.66% 167B
19x3.31x11.66x3.54% 107B
16.74x0.19x11.96x0.78% 59.24B
32.42x7.87x20.57x1.24% 52.99B
38.95x3.07x10.55x2.46% 43.07B
41.17x1.48x12.99x0.19% 36.37B
30.06x5.36x17.08x-.--% 28.39B
42.29x7.33x26.44x0.25% 25.16B
20.54x2.83x11.03x1.53% 21.17B
Average 12.40x 3.89x 15.07x 1.41% 54.27B
Weighted average by Cap. 25.70x 3.62x 14.03x 2.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NEOG Stock
  4. Valuation Neogen Corporation