Core Laboratories N.V.

Core Laboratories N.V.

CLBยทNYSE

$13.69

+0.66%
EnergyOil & Gas Equipment & Services

Core Laboratories N.V. provides reservoir description and production enhancement services and products to the oil and gas industry in the United States, Canada, and internationally. It operates through Reservoir Description and Production Enhancement segments. The Reservoir Description segment includes the characterization of petroleum reservoir rock, reservoir fluid, and gas samples to enhance production and improve recovery of oil and gas from its clients' reservoirs. It offers laboratory-based analytical and field services to characterize properties of crude oil and oil delivered products; and proprietary and joint industry studies. The Production Enhancement segment provides services and products relating to reservoir well completions, perforations, stimulations, and production. It offers integrated diagnostic services to evaluate and monitor the effectiveness of well completions and to develop solutions to improve the effectiveness of enhanced oil recovery projects. In addition, the company markets and sells its products through a combination of sales representatives, technical seminars, trade shows, and print advertising, as well as through distributors. It operates approximately in 50 countries. The company was founded in 1936 and is based in Amstelveen, the Netherlands.

At a Glance

Live Snapshot
Market Cap$631.06M
EPS0.6800
P/E Ratio20.13
Earnings Date07/29/2026
Core Laboratories N.V.

Core Laboratories N.V. Fair Value Envelope

CLB ยท NYSE

Our analysis suggests that CLB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.69, this represents a potential HIDDEN relative to our calculated worth for Core Laboratories N.V..

Intrinsic Value
Current Price: $13.69

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$32.3M
+ Cash & Equivalents$22.8M
Firm Value$55.1M
- Debt$206.3M
Equity Value-$151.2M
/ Shares Outstanding46,096,682B
DCF Value-$3
OVERVALUED BY 124%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$19.4M
$10.1M
$5.3M
$2.7M
$1.4M
$742.8K
$386.9K
$201.6K
$105.0K
$54.7K
Maintenance CapEx
-$1.5M
-$791.8K
-$412.4K
-$214.8K
-$111.9K
-$58.3K
-$30.4K
-$15.8K
-$8.2K
-$4.3K
Owner Earnings
$17.8M
$9.3M
$4.8M
$2.5M
$1.3M
$684.5K
$356.6K
$185.7K
$96.8K
$50.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$16.5M
$8.0M
$3.8M
$1.9M
$894.3K
$431.4K
$208.1K
$100.4K
$48.4K
$23.3K
Terminal Value represents 1.2% of Enterprise Value