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 10,076 - -
Change - -44.47% -24.57% -2.31% -10.57% 22.69% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 9,327 9,110 8,969
Change - -47.11% -24.24% -2.91% -9.8% 18.44% -2.32% -1.55%
P/E 5.38x - -14.8x -5.03x 10.9x 45.6x 44.6x 44.9x
PBR - 1.27x 1.05x 1.41x 1.11x - - -
PEG - - - -0x -0x -0.7x 19.53x -63.68x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.92x 3.83x 3.76x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 3.62x 3.46x 3.34x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 22.7x 20.9x 20.1x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 32.4x 28.6x 27.3x
EV / FCF 41.9x 127x 24x - - 30.4x 28.8x 27.1x
FCF Yield 2.39% 0.79% 4.17% - - 3.29% 3.47% 3.69%
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 2,573 2,633 2,682
EBITDA 1 677.5 667.9 535.9 479.5 453.2 410.3 435.1 446.5
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 -1,844 759.9 224.8 229.7 228.3
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 379.57 379.57 379.57
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
45.62x3.62x22.73x-.--% 1.01TCr
29.38x4.05x15.66x2.48% 18TCr
19.2x3.51x12.56x3.1% 12TCr
17.22x0.2x12.61x0.76% 6TCr
35.27x3.41x11.68x2.14% 4.98TCr
27.56x6.78x17.54x1.45% 4.8TCr
35.89x6.31x19.82x-.--% 3.38TCr
44.45x1.29x11.95x0.21% 3.02TCr
43.27x7.59x27.23x0.24% 2.61TCr
52.64x7.06x22.71x0.4% 2.3TCr
Average 35.05x 4.38x 17.45x 1.08% 5.77TCr
Weighted average by Cap. 29.43x 3.98x 15.51x 1.82%

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.