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 9,554 - -
Change - -44.47% -24.57% -2.31% -10.57% 16.34% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 8,805 8,589 8,448
Change - -47.11% -24.24% -2.91% -9.8% 11.82% -2.46% -1.65%
P/E 5.38x - -14.8x -5.03x 10.9x 43.5x 42.5x 42.8x
PBR - 1.27x 1.05x 1.41x 1.11x - - -
PEG - - - -0x -0x -0.6x 19.67x -60.7x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.71x 3.63x 3.56x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 3.42x 3.26x 3.15x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 21.5x 19.7x 18.9x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 30.6x 27x 25.7x
EV / FCF 41.9x 127x 24x - - 28.7x 27.2x 25.5x
FCF Yield 2.39% 0.79% 4.17% - - 3.49% 3.68% 3.92%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 140.6 - -21.82 -65.36 27.85 8.33 8.51 8.45
Distribution rate - - - - - - - -
Net sales 1 2,923 2,802 2,671 2,566 2,583 2,573 2,633 2,682
EBITDA 1 677.5 667.9 535.9 479.5 453.2 410.3 435 446.5
EBIT 1 571.2 524 378.9 331.3 311.6 287.5 318.4 328.8
Net income 1 4,246 -3,628 -637.3 -1,844 759.9 225 230 228
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 362.08 362.08 362.08
Nbr of stocks (in thousands) 29,918 29,824 29,145 27,997 26,975 26,738 - -
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.($)
43.47x3.42x21.46x-.--% 955.44Cr
31.83x4.29x16.61x2.32% 19TCr
20.57x3.56x12.52x3.28% 12TCr
17.2x0.2x12.44x0.76% 6TCr
31.77x7.93x20.18x1.25% 5.46TCr
37.93x3.42x11.71x2.14% 5TCr
36.4x6.41x20.11x-.--% 3.43TCr
46.2x1.31x12.01x0.16% 3.11TCr
41.08x7.2x25.83x0.26% 2.48TCr
20.67x3.12x11.69x1.41% 2.41TCr
Average 32.71x 4.09x 16.46x 1.16% 5.97TCr
Weighted average by Cap. 29.80x 4.02x 15.53x 1.83%

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.