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 2,033 - -
Change - -42.46% 32.58% -24.68% -55.35% 59.85% - -
Enterprise Value (EV) 4,576 2,852 3,782 2,848 1,272 2,033 2,033 2,033
Change - -37.67% 32.58% -24.68% -55.35% 59.85% 0% 0%
P/E 81x 58.8x -146x -329x -1.17x -140x -38.1x -53.4x
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 2.37x 2.39x 2.41x
EV / Revenue 0x 0x 0x 0x 0x 2.37x 2.39x 2.41x
EV / EBITDA 0x 0x 0x 0x 0x 11.6x 11.4x 10.8x
EV / EBIT 0x 0x 0x 0x -0x -63.2x -248x 194x
EV / FCF 0x - -0x - - -65.4x 34.6x -
FCF Yield 1.1% - -0.65% - - -1.53% 2.89% -
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 9.340 9.340 9.340
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.($)
-140.09x - - - 2.03B
23.6x3.54x13.29x2.67% 166B
18.86x3.29x11.59x3.56% 106B
16.3x0.18x11.67x0.8% 57.69B
32.35x7.85x20.53x1.24% 53.2B
39.39x3.1x10.64x2.44% 43.56B
41.35x1.48x13.02x0.19% 36.52B
29.11x5.18x16.53x-.--% 27.49B
43.44x7.53x27.19x0.24% 25.84B
24x3.51x12.61x1.21% 21.27B
Average 12.83x 3.96x 15.23x 1.37% 54.03B
Weighted average by Cap. 25.85x 3.66x 14.07x 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