investorscraft@gmail.com

Intrinsic Value of Charles River Laboratories International, Inc. (CRL)

Previous Close$157.12
Intrinsic Value
Upside potential
Previous Close
$157.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Charles River Laboratories International, Inc. (CRL) operates as a leading global provider of essential research tools and integrated support services for the pharmaceutical, biotechnology, and medical device industries. The company’s core revenue model is built on preclinical and clinical laboratory services, including drug discovery, safety assessment, and manufacturing support. CRL serves a diverse client base, from large pharmaceutical firms to emerging biotech startups, leveraging its scientific expertise and global infrastructure to deliver critical solutions that accelerate drug development. The company holds a strong market position as a trusted partner in the contract research organization (CRO) sector, benefiting from long-term client relationships and recurring revenue streams. Its diversified service portfolio mitigates reliance on any single segment, while its investments in advanced technologies and specialized capabilities reinforce its competitive edge. CRL’s ability to adapt to evolving regulatory requirements and industry trends further solidifies its role as a key enabler of biomedical innovation.

Revenue Profitability And Efficiency

In FY 2024, CRL reported revenue of $4.05 billion, reflecting its scale in the CRO market. However, net income was subdued at $10.3 million, with diluted EPS of $0.20, indicating margin pressures or one-time costs. Operating cash flow of $734.6 million demonstrates robust cash generation, while capital expenditures of $233.0 million suggest ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

CRL’s operating cash flow underscores its ability to convert revenue into cash, supporting reinvestment and debt management. The modest net income relative to revenue highlights potential inefficiencies or non-recurring expenses. The company’s capital expenditures align with its growth strategy, focusing on expanding high-margin services and operational capabilities.

Balance Sheet And Financial Health

CRL’s balance sheet shows $194.6 million in cash and equivalents against $2.72 billion in total debt, indicating a leveraged position. The debt level may reflect strategic acquisitions or expansion, but investors should monitor leverage ratios. The absence of dividends suggests a focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

CRL’s growth is likely driven by demand for outsourced research services, though FY 2024 profitability metrics were muted. The company does not pay dividends, prioritizing capital allocation toward organic expansion and strategic acquisitions. Long-term trends in biopharma R&D spending support sustained demand for CRL’s services.

Valuation And Market Expectations

CRL’s valuation may reflect its leadership in the CRO sector and growth potential, though near-term profitability challenges could weigh on multiples. Market expectations likely hinge on margin improvement and the scalability of its service offerings, particularly in high-growth areas like biologics and gene therapy.

Strategic Advantages And Outlook

CRL’s strategic advantages include its global footprint, scientific expertise, and diversified service portfolio. The outlook remains positive, supported by secular growth in biopharma R&D outsourcing. Execution on margin expansion and debt management will be critical to sustaining investor confidence and long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount