Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 599.8 -
Change - -31.42% 143.16% -11.59% -4.3% 10.36% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 599.8 599.8
Change - -31.42% 143.16% -11.59% -4.3% 10.36% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 13.6x 10.7x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.47x 0.45x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.45x
EV / EBITDA 0x 0x 0x 0x 0x 4.87x 4.44x
EV / EBIT 0x 0x 0x 0x 0x 7.29x 6.27x
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% 2.6% 2.77%
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 11.93 11.93
Nbr of stocks (in thousands) 51,432 48,405 48,887 49,011 49,210 48,606 -
Announcement Date 3/14/22 3/6/23 3/4/24 3/3/25 3/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.79x - - 4.43% 181B
12.34x2.92x10.53x1.21% 128B
14.77x1.79x - 5.67% 105B
19.65x3.44x12.07x2.21% 80.66B
8.93x1.35x - 1.94% 34.14B
217.6x0.99x - 3.99% 24.91B
12.79x - - 2.88% 24.54B
12.17x - - 4.41% 22.03B
8.37x - - 5.45% 17.7B
Average 35.60x 2.10x 11.30x 3.58% 68.66B
Weighted average by Cap. 22.12x 2.44x 11.12x 3.5%

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. CRD.A Stock
  5. Valuation Crawford & Company