Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 711.5 -
Change - -30.14% -36.64% 8.93% -24.23% 45.65% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 711.5 711.5
Change - -27.99% -45.42% 8.93% -24.23% 45.65% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 57.6x 38.1x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.64x 3.31x
PEG - -20x 0x 3.3x -0x 0.7x 0.7x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.79x 2.63x
EV / Revenue 0x 0x 0x 0x 0x 2.79x 2.63x
EV / EBITDA 0x 0x 0x 0x 0x 11.5x 10.4x
EV / EBIT 0x 0x 0x 0x 0x 11.8x 10.8x
EV / FCF 0x 0x 0x 0x 0x 16x 15.2x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 6.24% 6.56%
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% 0.5% 0.5%
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 88.42 127.15 127.15
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,596 -
Announcement Date 31/5/22 25/5/23 5/6/24 28/5/25 27/5/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.62x - - 0.5% 712M
28.91x3.99x15.44x2.52% 177B
19.83x3.61x12.9x3% 120B
17.7x0.21x12.92x0.74% 61.69B
35.83x3.45x11.82x2.11% 50.64B
27.35x6.71x17.3x1.46% 48.16B
34.65x6.09x19.13x-.--% 32.62B
41.45x1.23x11.35x0.23% 28.17B
42.56x7.46x26.77x0.25% 25.69B
16.71x2.66x9.44x1.66% 21.33B
Average 32.26x 3.94x 15.23x 1.25% 56.55B
Weighted average by Cap. 27.40x 3.77x 14.76x 1.9%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!