Valuation Core Laboratories Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-09-04 EDT			5-day change	1st Jan Change
12.54 ^USD	+0.08%		+2.03%	-21.77%

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	574.9	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-22.97%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	574.9	574.9
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-22.97%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	29.1x	16.4x
PBR	6.47x	5.02x	-	-	-	-	-
PEG	-	-	0x	-1.1x	7.79x	-0.8x	0.2x
Capitalization / Revenue	2.2x	1.92x	1.62x	1.55x	1.42x	1.13x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.13x	1.07x
EV / EBITDA	0x	0x	0x	0x	0x	10.4x	8.38x
EV / EBIT	0x	0x	0x	0x	0x	14.4x	10.2x
EV / FCF	0x	0x	0x	0x	0x	25.7x	11.8x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	3.9%	8.45%
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%	0.32%	0.32%
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	510.2	535.2
EBITDA ¹	70.81	61.98	76.96	80.2	73.34	55.38	68.63
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	22.31	20.27	17.66	17.31	16.03	12.53	12.53
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORE LABORATORIES INC.	29.14x	-	-	0.32%	575M
SGS SA	24.75x	2.79x	12.53x	3.47%	22.49B
CENTRE TESTING INTERNATIONAL GROUP CO. LTD.	20.59x	3.04x	12.45x	1.31%	3.68B
CHINA AUTOMOTIVE ENGINEERING RESEARCH INSTITUTE CO., LTD.	12.75x	-	-	2.41%	2.1B
TIC SOLUTIONS, INC.	-33.38x	1.47x	9.52x	-.--%	2.04B
GRG METROLOGY & TEST GROUP CO., LTD.	22.26x	-	-	2.22%	1.59B
EMTEK (SHENZHEN) CO., LTD.	38.93x	-	-	-	1.35B
Average	16.43x	2.43x	11.50x	1.62%	4.83B
Weighted average by Cap.	20.57x	2.73x	12.30x	2.82%