Valuation Core Laboratories Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-14 EDT			5-day change	1st Jan Change
9.770 ^USD	-3.84%		-3.36%	-39.05%

08-25	Core Laboratories Inc. Announces Resignation of Kwaku Temeng as Director, Chairman of the Nominating Committee and as A Member of the Compensation Committee, Effective October 1, 2026	CI
07-30	Core Laboratories Inc., Q2 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,033	939.9	825.1	812.7	746.4	448.3	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-39.94%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	448.3	448.3
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-39.94%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	22.7x	12.8x
PBR	6.47x	5.02x	-	-	-	-	-
PEG	-	-	0x	-1.1x	7.79x	-0.6x	0.2x
Capitalization / Revenue	2.2x	1.92x	1.62x	1.55x	1.42x	0.88x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.85x
EV / EBITDA	0x	0x	0x	0x	0x	7.5x	6.5x
EV / EBIT	0x	0x	0x	0x	0x	11.2x	7.97x
EV / FCF	0x	0x	0x	0x	0x	20x	9.22x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	5%	10.8%
Dividend per Share ²	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Rate of return	0.18%	0.2%	0.23%	0.23%	0.25%	0.41%	0.41%
EPS ²	0.42	0.42	0.86	0.66	0.68	0.43	0.765
Distribution rate	9.52%	9.52%	4.65%	6.06%	5.88%	9.3%	5.23%
Net sales ¹	470.3	489.7	509.8	523.8	526.5	511.9	524.8
EBITDA ¹	70.81	61.98	76.96	80.2	73.34	59.79	69
EBIT ¹	52.29	44.82	61.18	65.25	58.7	39.94	56.25
Net income ¹	19.73	19.45	40.94	31.4	31.8	19.87	35.85
Net Debt	170.9	157	148	107	-	-	-
Reference price ²	22.310	20.270	17.660	17.310	16.030	9.770	9.770
Nbr of stocks (in thousands)	46,290	46,371	46,724	46,950	46,563	45,885	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	2/4/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CORE LABORATORIES INC.	22.72x	-	-	0.41%	448M
VISA, INC.	31.14x	15.91x	22.63x	0.69%	719B
CINTAS CORPORATION	37.85x	6.89x	24.44x	0.95%	82.84B
UNITED RENTALS, INC.	22.44x	4.44x	9.77x	0.75%	64.41B
NEBIUS GROUP	-88.02x	19.35x	46.7x	-.--%	50.99B
PAYPAL HOLDINGS, INC.	11.03x	1.47x	7.54x	1%	47.99B
BLOCK, INC.	45.98x	1.7x	9.52x	-.--%	45.85B
SUNBELT RENTALS HOLDINGS, INC.	19.3x	3.31x	7.88x	1.64%	30.98B
CORPAY, INC.	19.71x	6.04x	11.61x	-.--%	25.81B
FISERV, INC.	9.72x	2.57x	6.2x	-.--%	24.5B
Average	13.19x	6.85x	16.26x	0.54%	109.23B
Weighted average by Cap.	24.22x	12.59x	20.87x	0.66%