Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 590.7 -
Change - -31.42% 143.16% -11.59% -4.3% 8.69% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 590.7 590.7
Change - -31.42% 143.16% -11.59% -4.3% 8.69% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 13.2x 10.5x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.46x 0.45x
EV / Revenue 0x 0x 0x 0x 0x 0.46x 0.45x
EV / EBITDA 0x 0x 0x 0x 0x 4.79x 4.38x
EV / EBIT 0x 0x 0x 0x 0x 7.18x 6.17x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.24 0.24 0.26 0.28 0.29 0.31 0.33
Rate of return 3.2% 4.52% 1.99% 2.41% 2.71% 2.66% 2.84%
EPS 2 0.57 -0.37 0.62 0.54 0.4 0.88 1.11
Distribution rate 42.1% -64.9% 41.9% 51.9% 72.5% 35.2% 29.7%
Net sales 1 1,102 1,189 1,267 1,293 1,266 1,283 1,319
EBITDA 1 98.33 96.33 118.7 108.7 118.4 123.3 135
EBIT 1 62.5 63.47 85.36 74.71 82.27 82.26 95.7
Net income 1 30.69 -18.3 30.61 26.6 19.63 41.04 50.93
Net Debt - - - - - - -
Reference price 2 7.49 5.31 13.08 11.63 10.72 11.64 11.64
Nbr of stocks (in thousands) 51,432 48,405 48,887 49,011 49,210 48,606 -
Announcement Date 14/03/22 06/03/23 04/03/24 03/03/25 02/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.23x - - 2.66% 59Cr
14.41x - - 4.17% 19TCr
12.73x3x10.82x1.17% 13TCr
15.38x1.84x - 5.47% 11TCr
20.89x3.61x12.7x2.08% 8.58TCr
9.64x1.44x - 1.8% 3.68TCr
-1066x1.19x - 3.89% 2.56TCr
13.21x - - 2.79% 2.53TCr
12.57x - - 4.27% 2.31TCr
8.86x - - 5.34% 1.82TCr
Average -94.51x 2.22x 11.76x 3.36% 6.49TCr
Weighted average by Cap. -28.04x 2.54x 11.56x 3.34%

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. CRD.B Stock
  4. Valuation Crawford & Company
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!