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.($)
13.44x - - 2.62% 595M
13.73x - - 4.45% 181B
12.42x2.94x10.58x1.2% 129B
14.85x1.8x - 5.64% 106B
19.89x3.47x12.19x2.18% 81.66B
8.8x1.33x - 1.97% 33.65B
-1187.78x1.01x - 3.94% 25.54B
12.81x - - 2.88% 24.57B
12.2x - - 4.4% 22.13B
8.87x - - 5.44% 17.75B
Average -107.08x 2.11x 11.39x 3.47% 62.12B
Weighted average by Cap. -35.45x 2.46x 11.21x 3.49%

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. Valuation Crawford & Company