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 9,428 - -
Change - -44.47% -24.57% -2.31% -10.57% 14.81% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 8,679 8,463 8,321
Change - -47.11% -24.24% -2.91% -9.8% 10.22% -2.49% -1.67%
P/E 5.38x - -14.8x -5.03x 10.9x 42.8x 41.9x 42.2x
PBR - 1.27x 1.05x 1.41x 1.11x 1.38x 1.33x -
PEG - - - -0x -0x -0.6x 19.39x -59.85x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.66x 3.58x 3.52x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 3.37x 3.21x 3.1x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 21.2x 19.5x 18.6x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 30.2x 26.6x 25.3x
EV / FCF 41.9x 127x 24x - - 28.3x 26.8x 25.1x
FCF Yield 2.39% 0.79% 4.17% - - 3.54% 3.73% 3.98%
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 2 755.57 420.49 322.89 328.51 302.99 356.25 356.25 356.25
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.($)
42.56x3.36x21.06x-.--% 942.8Cr
31.17x4.22x16.33x2.37% 19TCr
20.26x3.52x12.36x3.33% 12TCr
17.8x0.21x12.82x0.73% 6.37TCr
32.06x8.01x20.38x1.24% 5.51TCr
34.83x3.35x11.39x2.18% 4.94TCr
35.13x6.18x19.4x-.--% 3.38TCr
41.87x1.26x11.45x0.17% 3.07TCr
41.06x7.19x25.82x0.26% 2.47TCr
20.49x3.09x11.59x1.43% 2.39TCr
Average 31.72x 4.04x 16.26x 1.17% 5.97TCr
Weighted average by Cap. 28.94x 3.95x 15.35x 1.85%

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.