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 7,848 - -
Change - -44.47% -24.57% -2.31% -10.57% -4.44% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 7,099 6,883 6,741
Change - -47.11% -24.24% -2.91% -9.8% -9.85% -3.05% -2.05%
P/E 5.38x - -14.8x -5.03x 10.9x 35.2x 34.4x 34.6x
PBR - 1.27x 1.05x 1.41x 1.11x 1.13x 1.09x -
PEG - - - -0x -0x -0.5x 15.06x -49.07x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.06x 2.98x 2.93x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 2.77x 2.61x 2.52x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 17.8x 16.1x 15.2x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 26.6x 23.1x 20.9x
EV / FCF 41.9x 127x 24x - - 22.8x 21.9x 20.7x
FCF Yield 2.39% 0.79% 4.17% - - 4.39% 4.56% 4.83%
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 2 755.57 420.49 322.89 328.51 302.99 292.50 292.50 292.50
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.7x3.55x13.32x2.66% 17TCr
19x3.31x11.66x3.54% 11TCr
16.74x0.19x11.96x0.78% 5.92TCr
32.42x7.87x20.57x1.24% 5.3TCr
38.95x3.07x10.55x2.46% 4.31TCr
41.17x1.48x12.99x0.19% 3.64TCr
30.06x5.36x17.08x-.--% 2.84TCr
42.29x7.33x26.44x0.25% 2.52TCr
20.54x2.83x11.03x1.53% 2.12TCr
Average 29.43x 3.89x 15.07x 1.41% 6.01TCr
Weighted average by Cap. 26.33x 3.62x 14.03x 2.01%

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.