Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 522.2 -
Change - -31.42% 143.16% -11.59% -4.3% -3.91% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 522.2 522.2
Change - -31.42% 143.16% -11.59% -4.3% -3.91% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 11.8x 9.67x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.41x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.39x
EV / EBITDA 0x 0x 0x 0x 0x 4.46x 4.04x
EV / EBIT 0x 0x 0x 0x 0x 6.54x 5.68x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.24 0.24 0.26 0.28 0.29 0.3 0.34
Rate of return 3.2% 4.52% 1.99% 2.41% 2.71% 2.93% 3.32%
EPS 2 0.57 -0.37 0.62 0.54 0.4 0.87 1.06
Distribution rate 42.1% -64.9% 41.9% 51.9% 72.5% 34.5% 32.1%
Net sales 1 1,102 1,189 1,267 1,293 1,266 1,284 1,329
EBITDA 1 98.33 96.33 118.7 108.7 118.4 117 129.4
EBIT 1 62.5 63.47 85.36 74.71 82.27 79.9 92.02
Net income 1 30.69 -18.3 30.61 26.6 19.63 37.9 46.2
Net Debt - - - - - - -
Reference price 2 7.49 5.31 13.08 11.63 10.72 10.25 10.25
Nbr of stocks (in thousands) 51,432 48,405 48,887 49,011 49,210 48,741 -
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.($)
13.37x - - 4.5% 175B
12.51x2.86x10.66x1.24% 126B
15.03x - - 5.49% 108B
18.62x3.33x11.67x2.33% 77.35B
9.75x1.38x - 1.85% 35.5B
-427.02x1.33x - 3.92% 25.71B
12.15x - - 2.96% 24.03B
12.21x - - 4.79% 20.15B
9.54x - - 7.36% 15.47B
Average -35.98x 2.22x 11.17x 3.83% 67.52B
Weighted average by Cap. -4.87x 2.65x 11.04x 3.57%

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