Valuation Core Laboratories Inc.

Stocks

Real-time Estimate Cboe BZX 22:29:56 24/09/2026 +04			5-day change	1st Jan Change
10.50 ^USD	-1.18%		-7.72%	-34.37%

08-26	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
07-30	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	487.8	-
Change	-	-8.98%	-12.21%	-1.51%	-8.16%	-34.65%	-
Enterprise Value (EV)	1,204	1,097	973.2	919.7	746.4	487.8	487.8
Change	-	-8.87%	-11.28%	-5.5%	-18.84%	-34.65%	0%
P/E	53.1x	48.3x	20.5x	26.2x	23.6x	24.7x	13.9x
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	0.95x	0.93x
EV / Revenue	0x	0x	0x	0x	0x	0.95x	0.93x
EV / EBITDA	0x	0x	0x	0x	0x	8.16x	7.07x
EV / EBIT	0x	0x	0x	0x	0x	12.2x	8.67x
EV / FCF	0x	0x	0x	0x	0x	21.8x	10x
FCF Yield	2.23%	1.57%	1.72%	5.34%	3.48%	4.59%	9.96%
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%	0.38%	0.38%
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	10.63	10.63
Nbr of stocks (in thousands)	46,290	46,371	46,724	46,950	46,563	45,885	-
Announcement Date	02/02/22	01/02/23	31/01/24	29/01/25	04/02/26	-	-

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.	24.72x	-	-	0.38%	488M
SGS SA	25.43x	2.85x	12.83x	3.38%	22.61B
UL SOLUTIONS INC.	23.52x	4.08x	14.97x	0.88%	13.2B
CENTRE TESTING INTERNATIONAL GROUP CO. LTD.	20.8x	3.07x	12.58x	1.3%	3.72B
TIC SOLUTIONS, INC.	-32.09x	1.44x	9.29x	-.--%	1.96B
CHINA AUTOMOTIVE ENGINEERING RESEARCH INSTITUTE CO., LTD.	12x	-	-	2.56%	1.98B
EMTEK (SHENZHEN) CO., LTD.	47.7x	-	-	-	1.65B
GRG METROLOGY & TEST GROUP CO., LTD.	22.51x	-	-	2.19%	1.61B
Average	18.07x	2.86x	12.42x	1.53%	5.9B
Weighted average by Cap.	22.25x	3.20x	13.32x	2.23%