Company Valuation: Bio-Rad Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,439 12,460 9,399 9,182 8,212 8,113 - -
Change - -44.47% -24.57% -2.31% -10.57% -1.21% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 7,364 7,147 7,006
Change - -47.11% -24.24% -2.91% -9.8% -6.49% -2.94% -1.98%
P/E 5.38x - -14.8x -5.03x 10.9x 36.8x 36x 36.2x
PBR - 1.27x 1.05x 1.41x 1.11x 1.18x 1.14x -
PEG - - - -0x -0x -0.5x 15.76x -51.34x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.16x 3.08x 3.03x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 2.87x 2.71x 2.62x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 18.5x 16.8x 15.8x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 27.6x 24x 21.8x
EV / FCF 41.9x 127x 24x - - 23.6x 22.8x 21.5x
FCF Yield 2.39% 0.79% 4.17% - - 4.23% 4.39% 4.65%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 140.6 - -21.82 -65.36 27.85 8.32 8.51 8.45
Distribution rate - - - - - - - -
Net sales 1 2,923 2,802 2,671 2,566 2,583 2,567 2,635 2,676
EBITDA 1 677.5 667.9 535.9 479.5 453.2 398.6 426.3 442.3
EBIT 1 571.2 524 378.9 331.3 311.6 266.8 298 322
Net income 1 4,246 -3,628 -637.3 -1,844 759.9 224.8 229.7 228.3
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 305.96 305.96 305.96
Nbr of stocks (in thousands) 29,918 29,824 29,145 27,997 26,975 26,762 - -
Announcement Date 10/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.26x2.87x18.48x-.--% 811.28Cr
27.81x3.92x15.22x2.6% 17TCr
18.69x3.28x11.53x3.61% 11TCr
16.86x0.19x11.92x0.78% 5.9TCr
32.11x7.81x20.41x1.25% 5.22TCr
38.33x3.07x10.45x2.5% 4.24TCr
37.48x1.37x12.05x0.26% 3.31TCr
30.54x5.44x17.35x-.--% 2.88TCr
42.69x7.46x26.94x0.24% 2.54TCr
23.32x3.41x12.26x1.24% 2.06TCr
Average 30.41x 3.88x 15.66x 1.25% 5.49TCr
Weighted average by Cap. 27.47x 3.75x 14.68x 1.99%

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. BIO Stock
  4. Valuation Bio-Rad Laboratories, Inc.