Company Valuation: Mesa Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,337 934.1 591.9 644.8 488.5 744.3 -
Change - -30.14% -36.64% 8.93% -24.23% 52.36% -
Enterprise Value (EV) 1,506 1,084 591.9 644.8 488.5 744.3 744.3
Change - -27.99% -45.42% 8.93% -24.23% 52.36% 0%
P/E 728x 1,028x -2.32x -330x 73.1x 60.3x 39.8x
PBR 3.41x 2.38x 4.07x 4.05x 2.62x 3.8x 3.46x
PEG - -20x 0x 3.3x -0x 0.7x 0.8x
Capitalization / Revenue 7.25x 4.26x 2.74x 2.68x 1.96x 2.92x 2.75x
EV / Revenue 0x 0x 0x 0x 0x 2.92x 2.75x
EV / EBITDA 0x 0x 0x 0x 0x 12x 10.9x
EV / EBIT 0x 0x 0x 0x 0x 12.3x 11.3x
EV / FCF 0x 0x 0x 0x 0x 16.8x 15.9x
FCF Yield 2.6% 2.51% 7.02% 6.6% 8.1% 5.97% 6.27%
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% 0.48% 0.48%
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 88.42 133.01 133.01
Nbr of stocks (in thousands) 5,246 5,346 5,394 5,434 5,525 5,596 -
Announcement Date 5/31/22 5/25/23 6/5/24 5/28/25 5/27/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
60.28x - - 0.48% 744M
29.32x4.04x15.63x2.48% 179B
18.89x3.46x12.38x3.15% 114B
17.1x0.2x12.53x0.76% 59.59B
35.17x3.41x11.66x2.15% 49.72B
27.56x6.78x17.54x1.45% 47.75B
35.17x6.18x19.42x-.--% 33.11B
44.28x1.29x11.93x0.21% 30.09B
43.83x7.69x27.59x0.24% 26.45B
52.43x7.04x22.63x0.4% 22.79B
Average 36.40x 4.46x 16.81x 1.13% 56.36B
Weighted average by Cap. 29.08x 3.97x 15.32x 1.86%

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.