Valuation Core Laboratories Inc.

Stocks

Real-time Estimate Cboe BZX 01:39:59 2026-10-28 pm EDT			5-day change	1st Jan Change
10.56 ^USD	+2.23%		+4.24%	-34.12%

Aug. 25	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
Jul. 30	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	474	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-36.5%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	474	474
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-36.5%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	24x	13.5x
PBR	6.47x	5.02x	-	-	-	-	-
PEG	-	-	0x	-1.1x	7.79x	-0.7x	0.2x
Capitalization / Revenue	2.2x	1.92x	1.62x	1.55x	1.42x	0.93x	0.9x
EV / Revenue	0x	0x	0x	0x	0x	0.93x	0.9x
EV / EBITDA	0x	0x	0x	0x	0x	7.93x	6.87x
EV / EBIT	0x	0x	0x	0x	0x	11.9x	8.43x
EV / FCF	0x	0x	0x	0x	0x	21.2x	9.75x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	4.73%	10.3%
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%	0.39%	0.39%
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	511.9	524.8
EBITDA ¹	70.81	61.98	76.96	80.2	73.34	59.79	69
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	10.33	10.33
Nbr of stocks (in thousands)	46,290	46,371	46,724	46,950	46,563	45,885	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	2/4/26	-	-

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.	24.02x	-	-	0.39%	474M
VISA, INC.	32.07x	16.33x	23.21x	0.67%	738B
CINTAS CORPORATION	38.97x	7.09x	25.15x	0.92%	85.29B
UNITED RENTALS, INC.	24.02x	4.8x	10.46x	0.68%	71.95B
PAYPAL HOLDINGS, INC.	11.08x	1.45x	7.21x	1%	46.95B
BLOCK, INC.	44.16x	1.68x	9.39x	-.--%	45.26B
NEBIUS GROUP	-80.67x	18.05x	43.78x	-.--%	46.73B
SUNBELT RENTALS HOLDINGS, INC.	20.89x	3.52x	8.39x	1.51%	33.54B
CORPAY, INC.	19.9x	6.09x	11.67x	-.--%	26.07B
FISERV, INC.	9.96x	2.6x	6.29x	-.--%	25.21B
Average	14.44x	6.84x	16.17x	0.52%	111.91B
Weighted average by Cap.	25.86x	12.80x	21.07x	0.64%