Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 547.1 -
Change - -30.14% -36.64% 8.93% -24.23% 12% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 547.1 547.1
Change - -27.99% -45.42% 8.93% -24.23% 12% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 71.9x 45.6x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 2.61x 2.41x
PEG - -20x 0x 3.3x -0x 5.8x 0.8x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.11x 2.01x
EV / Revenue 0x 0x 0x 0x 0x 2.11x 2.01x
EV / EBITDA 0x 0x 0x 0x 0x 8.66x 8.15x
EV / EBIT 0x 0x 0x 0x 0x 8.33x 7.77x
EV / FCF 0x 0x 0x 0x 0x 13.7x 12.4x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 7.31% 8.1%
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% 0.65% 0.65%
EPS 2 0.35 0.17 -47.2 -0.36 1.21 1.36 2.143
Distribution rate 183% 376% -1.36% -178% 52.9% 47.1% 29.9%
Net sales 1 184.3 219.1 216.2 241 249.1 259.2 272.2
EBITDA 1 41.16 49.68 50.5 56.74 63.49 63.2 67.1
EBIT 1 37.9 45.82 50.5 51.36 58.23 65.7 70.4
Net income 1 1.871 0.93 -254.2 -1.974 6.712 7.567 12.13
Net Debt 169 150.4 - - - - -
Reference price 2 254.88 174.73 109.73 118.66 88.42 97.77 97.77
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,596 -
Announcement Date 5/31/22 A 5/25/23 A 6/5/24 A 5/28/25 A 5/27/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
71.89x - - 0.65% 547M
29.63x4.08x15.87x2.48% 182B
19.11x3.34x11.74x3.53% 108B
17.31x0.19x12.22x0.76% 60.54B
31.19x7.57x19.79x1.28% 50.53B
39.6x3.14x10.7x2.42% 43.79B
38.06x1.39x12.2x0.26% 33.57B
29.82x5.34x17.02x-.--% 28.31B
38.63x6.76x24.22x0.27% 23.31B
24.05x3.51x12.63x1.21% 21.28B
Average 33.93x 3.92x 15.15x 1.29% 55.17B
Weighted average by Cap. 27.88x 3.75x 14.67x 1.97%

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.