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 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.($)
54.77x - - 0.53% 676M
28.88x3.99x15.42x2.52% 176B
19.24x3.52x12.58x3.12% 116B
17.61x0.2x12.86x0.74% 61.36B
27.83x6.83x17.6x1.44% 49.42B
34.27x3.34x11.43x2.21% 48.44B
33.28x5.85x18.35x-.--% 31.33B
42x1.24x11.46x0.22% 28.56B
40.38x7.07x25.37x0.26% 24.37B
16.74x2.67x9.46x1.65% 21.57B
Average 31.50x 3.86x 14.95x 1.27% 55.85B
Weighted average by Cap. 26.99x 3.72x 14.56x 1.93%

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!