CRL
Charles River Laboratories International Inc
Price:  
147.45 
USD
Volume:  
1,542,754.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRL Intrinsic Value

24.90 %
Upside

What is the intrinsic value of CRL?

As of 2025-06-22, the Intrinsic Value of Charles River Laboratories International Inc (CRL) is 184.22 USD. This CRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.45 USD, the upside of Charles River Laboratories International Inc is 24.90%.

The range of the Intrinsic Value is 113.85 - 379.61 USD

Is CRL undervalued or overvalued?

Based on its market price of 147.45 USD and our intrinsic valuation, Charles River Laboratories International Inc (CRL) is undervalued by 24.90%.

147.45 USD
Stock Price
184.22 USD
Intrinsic Value
Intrinsic Value Details

CRL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.85 - 379.61 184.22 24.9%
DCF (Growth 10y) 194.10 - 579.43 296.78 101.3%
DCF (EBITDA 5y) 185.95 - 259.63 206.92 40.3%
DCF (EBITDA 10y) 264.78 - 395.50 307.97 108.9%
Fair Value -3.21 - -3.21 -3.21 -102.18%
P/E (12.76) - 115.46 34.88 -76.3%
EV/EBITDA 136.39 - 222.02 166.93 13.2%
EPV 100.18 - 158.82 129.50 -12.2%
DDM - Stable (5.13) - (16.18) (10.65) -107.2%
DDM - Multi 91.62 - 232.07 132.26 -10.3%

CRL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,242.74
Beta 0.39
Outstanding shares (mil) 49.12
Enterprise Value (mil) 9,527.61
Market risk premium 4.60%
Cost of Equity 9.17%
Cost of Debt 4.78%
WACC 7.92%