Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 557.7 -
Change - -30.14% -36.64% 8.93% -24.23% 14.17% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 557.7 557.7
Change - -27.99% -45.42% 8.93% -24.23% 14.17% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 74.2x 47.1x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 2.69x 2.49x
PEG - -20x 0x 3.3x -0x 6x 0.8x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.15x 2.05x
EV / Revenue 0x 0x 0x 0x 0x 2.15x 2.05x
EV / EBITDA 0x 0x 0x 0x 0x 8.83x 8.31x
EV / EBIT 0x 0x 0x 0x 0x 8.49x 7.92x
EV / FCF 0x 0x 0x 0x 0x 13.9x 12.6x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 7.17% 7.94%
Dividend per Share 2 0.64 0.64 0.64 0.64 0.64 0.64 0.64
Rate of return 0.25% 0.37% 0.58% 0.54% 0.72% 0.63% 0.63%
EPS 2 0.35 0.17 -47.2 -0.36 1.21 1.36 2.143
Distribution rate 183% 376% -1.36% -178% 52.9% 47.1% 29.9%
Net sales 1 184.3 219.1 216.2 241 249.1 259.2 272.2
EBITDA 1 41.16 49.68 50.5 56.74 63.49 63.2 67.1
EBIT 1 37.9 45.82 50.5 51.36 58.23 65.7 70.4
Net income 1 1.871 0.93 -254.2 -1.974 6.712 7.567 12.13
Net Debt 169 150.4 - - - - -
Reference price 2 254.88 174.73 109.73 118.66 88.42 100.95 100.95
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,525 -
Announcement Date 31/05/22 25/05/23 05/06/24 28/05/25 27/05/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
72.48x - - 0.65% 54Cr
28.06x3.95x15.35x2.57% 18TCr
18.58x3.26x11.47x3.63% 10TCr
16.72x0.19x11.83x0.79% 5.85TCr
31.6x7.68x20.06x1.27% 5.14TCr
38.16x3.06x10.42x2.51% 4.22TCr
35.64x1.32x11.59x0.28% 3.14TCr
29.18x5.19x16.57x-.--% 2.76TCr
42.59x7.45x26.87x0.24% 2.53TCr
23.19x3.39x12.2x1.25% 2.05TCr
Average 33.62x 3.94x 15.15x 1.32% 5.37TCr
Weighted average by Cap. 27.15x 3.74x 14.54x 2.03%

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. MLAB Stock
  4. Valuation Mesa Laboratories, Inc.