Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 619.8 -
Change - -31.42% 143.16% -11.59% -4.3% 14.04% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 619.8 619.8
Change - -31.42% 143.16% -11.59% -4.3% 14.04% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 13.9x 11x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.48x 0.47x
EV / Revenue 0x 0x 0x 0x 0x 0.48x 0.47x
EV / EBITDA 0x 0x 0x 0x 0x 5.03x 4.59x
EV / EBIT 0x 0x 0x 0x 0x 7.53x 6.48x
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% 2.54% 2.7%
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 12.22 12.22
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.($)
14.68x - - 4.05% 197B
12.66x2.99x10.77x1.18% 131B
15.36x - - 5.54% 110B
22.39x3.83x13.45x1.94% 91.93B
9.82x1.46x - 1.76% 37.53B
-320.92x1.21x - 3.82% 26.34B
12.18x - - 2.96% 23.85B
12.83x - - 4.19% 23.7B
9.44x - - 5.41% 18.15B
Average -23.51x 2.37x 12.11x 3.43% 73.28B
Weighted average by Cap. 1.49x 2.89x 11.87x 3.3%

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