Valuation Core Laboratories Inc.

Stocks

Market Closed - NYSE 06:00:03 12/09/26 am AEST			5-day change	1st Jan Change
12.50 ^USD	-0.24%		-0.32%	-22.02%

26/08	Core Laboratories Inc. Announces Resignation of Kwaku Temeng as Director, Chairman of the Nominating Committee and as A Member of the Compensation Committee, Effective October 1, 2026	CI
31/07	Core Laboratories Inc., Q2 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,033	939.9	825.1	812.7	746.4	573.6	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-23.16%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	573.6	573.6
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-23.16%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	29.1x	16.3x
PBR	6.47x	5.02x	-	-	-	-	-
PEG	-	-	0x	-1.1x	7.79x	-0.8x	0.2x
Capitalization / Revenue	2.2x	1.92x	1.62x	1.55x	1.42x	1.12x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.12x	1.07x
EV / EBITDA	0x	0x	0x	0x	0x	10.4x	8.36x
EV / EBIT	0x	0x	0x	0x	0x	14.4x	10.2x
EV / FCF	0x	0x	0x	0x	0x	25.6x	11.8x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	3.91%	8.47%
Dividend per Share ²	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Rate of return	0.18%	0.2%	0.23%	0.23%	0.25%	0.32%	0.32%
EPS ²	0.42	0.42	0.86	0.66	0.68	0.43	0.765
Distribution rate	9.52%	9.52%	4.65%	6.06%	5.88%	9.3%	5.23%
Net sales ¹	470.3	489.7	509.8	523.8	526.5	510.2	535.2
EBITDA ¹	70.81	61.98	76.96	80.2	73.34	55.38	68.63
EBIT ¹	52.29	44.82	61.18	65.25	58.7	39.94	56.25
Net income ¹	19.73	19.45	40.94	31.4	31.8	19.87	35.85
Net Debt	170.9	157	148	107	-	-	-
Reference price ²	22.31	20.27	17.66	17.31	16.03	12.50	12.50
Nbr of stocks (in thousands)	46,290	46,371	46,724	46,950	46,563	45,885	-
Announcement Date	2/2/22	1/2/23	31/1/24	29/1/25	4/2/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORE LABORATORIES INC.	29.07x	-	-	0.32%	574M
SGS SA	24.86x	2.8x	12.58x	3.46%	22.35B
UL SOLUTIONS INC.	25.63x	4.45x	16.33x	0.81%	14.39B
CENTRE TESTING INTERNATIONAL GROUP CO. LTD.	20.48x	3.02x	12.37x	1.32%	3.67B
TIC SOLUTIONS, INC.	-34.36x	1.5x	9.69x	-.--%	2.1B
CHINA AUTOMOTIVE ENGINEERING RESEARCH INSTITUTE CO., LTD.	12.22x	-	-	2.52%	2.02B
GRG METROLOGY & TEST GROUP CO., LTD.	21.73x	-	-	2.27%	1.55B
EMTEK (SHENZHEN) CO., LTD.	40.77x	-	-	-	1.41B
Average	17.55x	2.94x	12.74x	1.53%	6.01B
Weighted average by Cap.	22.06x	3.31x	13.69x	2.2%