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 2,027 - -
Change - -42.46% 32.58% -24.68% -55.35% 59.34% - -
Enterprise Value (EV) 4,576 2,852 3,782 2,848 1,272 2,027 2,027 2,027
Change - -37.67% 32.58% -24.68% -55.35% 59.34% 0% 0%
P/E 81x 58.8x -146x -329x -1.17x -140x -38x -53.2x
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 2.36x 2.39x 2.4x
EV / Revenue 0x 0x 0x 0x 0x 2.36x 2.39x 2.4x
EV / EBITDA 0x 0x 0x 0x 0x 11.6x 11.3x 10.8x
EV / EBIT 0x 0x 0x 0x -0x -63x -247x 193x
EV / FCF 0x - -0x - - -65.2x 34.5x -
FCF Yield 1.1% - -0.65% - - -1.53% 2.9% -
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 9.310 9.310 9.310
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-134.84x - - - 1.96B
22.44x3.38x12.68x2.81% 158B
17.73x3.13x11.01x3.79% 100B
15.56x0.18x11.17x0.84% 55.06B
32.8x7.97x20.83x1.22% 53.4B
37.71x3x10.3x2.54% 41.7B
37.76x1.38x12.13x0.21% 33.35B
27.52x4.9x15.61x-.--% 25.99B
42.63x7.39x26.67x0.25% 25.36B
23.17x3.39x12.19x1.25% 20.52B
Average 12.25x 3.86x 14.73x 1.43% 51.55B
Weighted average by Cap. 24.77x 3.58x 13.63x 2.1%

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