CRL
Charles River Laboratories International Inc
Price:  
221.61 
USD
Volume:  
927,644.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRL Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Charles River Laboratories International Inc (CRL) is 289.05 USD. This CRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.61 USD, the upside of Charles River Laboratories International Inc is %.

The range of the Intrinsic Value is 207.96 - 460.75 USD

221.61 USD
Stock Price
289.05 USD
Intrinsic Value
Intrinsic Value Details

CRL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 207.96 - 460.75 289.05 30.4%
DCF (Growth 10y) 289.04 - 599.04 389.28 75.7%
DCF (EBITDA 5y) 308.57 - 436.53 371.20 67.5%
DCF (EBITDA 10y) 379.88 - 557.93 463.50 109.2%
Fair Value 145.11 - 145.11 145.11 -34.52%
P/E 258.81 - 308.73 283.89 28.1%
EV/EBITDA 214.16 - 333.07 275.98 24.5%
EPV 79.94 - 113.84 96.89 -56.3%
DDM - Stable 62.29 - 155.69 108.99 -50.8%
DDM - Multi 145.21 - 287.10 193.41 -12.7%

CRL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,415.13
Beta 1.54
Outstanding shares (mil) 51.51
Enterprise Value (mil) 13,751.18
Market risk premium 4.60%
Cost of Equity 10.75%
Cost of Debt 4.32%
WACC 9.39%