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 10,027 - -
Change - -44.47% -24.57% -2.31% -10.57% 22.1% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 9,278 9,062 8,920
Change - -47.11% -24.24% -2.91% -9.8% 17.82% -2.33% -1.56%
P/E 5.38x - -14.8x -5.03x 10.9x 45.4x 44.3x 44.7x
PBR - 1.27x 1.05x 1.41x 1.11x - - -
PEG - - - -0x -0x -0.6x 19.4x -63.4x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.9x 3.81x 3.74x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 3.61x 3.44x 3.33x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 22.6x 20.8x 20x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 32.3x 28.5x 27.1x
EV / FCF 41.9x 127x 24x - - 30.2x 28.7x 26.9x
FCF Yield 2.39% 0.79% 4.17% - - 3.31% 3.49% 3.71%
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 2,573 2,633 2,682
EBITDA 1 677.5 667.9 535.9 479.5 453.2 410.3 435.1 446.5
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 -1,844 759.9 224.8 229.7 228.3
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 377.33 377.33 377.33
Nbr of stocks (in thousands) 29,918 29,824 29,145 27,997 26,975 26,738 - -
Announcement Date 2/10/22 2/16/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.24x3.6x22.56x-.--% 10.01B
29.07x4.01x15.51x2.51% 178B
19.49x3.56x12.71x3.06% 118B
16.91x0.2x12.41x0.77% 58.92B
34.87x3.38x11.58x2.17% 49.29B
27.56x6.78x17.54x1.45% 48.17B
35.82x6.3x19.78x-.--% 33.72B
40.85x1.21x11.23x0.23% 27.76B
42.25x7.41x26.57x0.25% 25.5B
50.52x6.81x21.88x0.42% 22.1B
Average 34.26x 4.33x 17.18x 1.09% 57.09B
Weighted average by Cap. 28.88x 3.96x 15.35x 1.84%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!