Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 731.1 -
Change - -30.14% -36.64% 8.93% -24.23% 49.66% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 731.1 731.1
Change - -27.99% -45.42% 8.93% -24.23% 49.66% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 59.2x 39.1x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.74x 3.4x
PEG - -20x 0x 3.3x -0x 0.7x 0.8x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.86x 2.71x
EV / Revenue 0x 0x 0x 0x 0x 2.86x 2.71x
EV / EBITDA 0x 0x 0x 0x 0x 11.8x 10.7x
EV / EBIT 0x 0x 0x 0x 0x 12.1x 11.1x
EV / FCF 0x 0x 0x 0x 0x 16.5x 15.7x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 6.07% 6.39%
Dividend per Share 2 0.64 0.64 0.64 0.64 0.64 0.64 0.64
Rate of return 0.25% 0.37% 0.58% 0.54% 0.72% 0.49% 0.49%
EPS 2 0.35 0.17 -47.2 -0.36 1.21 2.207 3.34
Distribution rate 183% 376% -1.36% -178% 52.9% 29% 19.2%
Net sales 1 184.3 219.1 216.2 241 249.1 255.3 270.3
EBITDA 1 41.16 49.68 50.5 56.74 63.49 62 68.45
EBIT 1 37.9 45.82 50.5 51.36 58.23 60.5 65.9
Net income 1 1.871 0.93 -254.2 -1.974 6.712 13.27 21.13
Net Debt 169 150.4 - - - - -
Reference price 2 254.88 174.73 109.73 118.66 88.42 130.65 130.65
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,596 -
Announcement Date 5/31/22 5/25/23 6/5/24 5/28/25 5/27/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.21x - - 0.49% 731M
31.69x4.28x16.43x2.33% 191B
19.8x3.57x12.75x3.17% 118B
18.42x0.21x13.39x0.71% 64.19B
29.93x7.38x19.05x1.33% 51.49B
36.14x3.47x11.9x2.09% 51.08B
35.95x6.33x19.86x-.--% 33.85B
46.86x1.34x12.44x0.2% 31.85B
39.96x7x25.11x0.26% 24.11B
18.71x2.93x10.5x1.5% 22.96B
Average 33.67x 4.06x 15.71x 1.21% 58.94B
Weighted average by Cap. 29.03x 3.91x 15.30x 1.84%

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. MLAB Stock
  4. Valuation Mesa Laboratories, Inc.