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 8,656 - -
Change - -44.47% -24.57% -2.31% -10.57% 5.4% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 7,907 7,690 7,549
Change - -47.11% -24.24% -2.91% -9.8% 0.41% -2.74% -1.84%
P/E 5.38x - -14.8x -5.03x 10.9x 39.2x 38.4x 38.7x
PBR - 1.27x 1.05x 1.41x 1.11x 1.26x 1.22x -
PEG - - - -0x -0x -0.6x 17.77x -54.89x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.37x 3.29x 3.23x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 3.08x 2.92x 2.82x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 19.8x 18x 17.1x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 29.6x 25.8x 23.4x
EV / FCF 41.9x 127x 24x - - 25.4x 24.5x 23.2x
FCF Yield 2.39% 0.79% 4.17% - - 3.94% 4.08% 4.32%
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 2,567 2,635 2,676
EBITDA 1 677.5 667.9 535.9 479.5 453.2 398.5 426.2 442.3
EBIT 1 571.2 524 378.9 331.3 311.6 266.8 298 322
Net income 1 4,246 -3,628 -637.3 -1,844 759.9 225 230 228
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 326.72 326.72 326.72
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.($)
30.24x4.11x15.98x2.44% 18TCr
19.42x3.39x11.94x3.47% 11TCr
17.37x0.19x12.26x0.76% 6.07TCr
30.04x7.29x19x1.33% 5TCr
36.03x3.22x10.97x2.37% 4.56TCr
37.5x1.37x12.06x0.21% 3.31TCr
30.28x5.41x17.22x-.--% 2.88TCr
39.6x6.94x24.84x0.27% 2.39TCr
24.62x3.73x13.08x1.13% 2.25TCr
Average 29.45x 3.96x 15.26x 1.33% 6.19TCr
Weighted average by Cap. 27.77x 3.77x 14.73x 1.95%

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. BUWA Stock
  5. Valuation Bio-Rad Laboratories, Inc.