Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 509.6 -
Change - -31.42% 143.16% -11.59% -4.3% -6.23% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 509.6 509.6
Change - -31.42% 143.16% -11.59% -4.3% -6.23% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 11.3x 9.26x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.4x 0.38x
EV / Revenue 0x 0x 0x 0x 0x 0.4x 0.38x
EV / EBITDA 0x 0x 0x 0x 0x 4.36x 3.94x
EV / EBIT 0x 0x 0x 0x 0x 6.38x 5.54x
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% 3.05% 3.46%
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 7.490 5.310 13.080 11.630 10.720 9.820 9.820
Nbr of stocks (in thousands) 51,432 48,405 48,887 49,011 49,210 48,741 -
Announcement Date 3/14/22 A 3/6/23 A 3/4/24 A 3/3/25 A 3/2/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.76x - - 2.93% 522M
13.78x - - 4.34% 182B
13.58x3.07x11.43x1.14% 137B
16.49x - - 5.17% 116B
21.19x3.71x13x2.08% 88.01B
10.59x1.49x - 1.72% 38.45B
-437.61x1.36x - 3.82% 26.41B
12.35x - - 2.91% 24.61B
12.92x - - 4.53% 21.31B
11.18x - - 5.34% 16.31B
Average -31.38x 2.41x 12.21x 3.4% 65B
Weighted average by Cap. -3.45x 2.90x 12.04x 3.31%

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