Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 676.4 -
Change - -30.14% -36.64% 8.93% -24.23% 38.46% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 676.4 676.4
Change - -27.99% -45.42% 8.93% -24.23% 38.46% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 54.8x 36.2x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.46x 3.15x
PEG - -20x 0x 3.3x -0x 0.7x 0.7x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.65x 2.5x
EV / Revenue 0x 0x 0x 0x 0x 2.65x 2.5x
EV / EBITDA 0x 0x 0x 0x 0x 10.9x 9.88x
EV / EBIT 0x 0x 0x 0x 0x 11.2x 10.3x
EV / FCF 0x 0x 0x 0x 0x 15.2x 14.5x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 6.56% 6.9%
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% 0.53% 0.53%
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 88.42 120.87 120.87
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.($)
54.79x - - 0.53% 677M
29.65x4.03x15.49x2.49% 179B
19.38x3.54x12.65x3.09% 117B
17.57x0.2x12.84x0.74% 61.25B
28.37x6.98x17.97x1.41% 50.24B
34x3.32x11.36x2.22% 48.05B
33.88x5.95x18.69x-.--% 31.89B
41.82x1.23x11.42x0.22% 28.42B
40.14x7.03x25.22x0.26% 24.23B
16.66x2.66x9.41x1.66% 21.4B
Average 31.63x 3.88x 15.01x 1.26% 56.22B
Weighted average by Cap. 27.29x 3.76x 14.64x 1.92%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!