Charles River Laboratories International, Inc.

Charles River Laboratories International, Inc.

CRLยทNYSE

$179.87

+4.2%
HealthcareMedical - Diagnostics & Research

Charles River Laboratories International, Inc., a non-clinical contract research organization, provides drug discovery, non-clinical development, and safety testing services in the United States, Europe, Canada, the Asia Pacific, and internationally. It operates through three segments: Research Models and Services (RMS), Discovery and Safety Assessment (DSA), and Manufacturing Solutions (Manufacturing). The RMS segment produces and sells rodent research model strains and purpose-bred rats and mice for use by researchers. This segment also provides a range of services to assist its clients in supporting the use of research models in research and screening non-clinical drug candidates, including research models, genetically engineered models and services, insourcing solutions, and research animal diagnostic services. The DSA segment offers early and in vivo discovery services for the identification and validation of novel targets, chemical compounds, and antibodies through delivery of non-clinical drug and therapeutic candidates ready for safety assessment; and safety assessment services, such as toxicology, pathology, safety pharmacology, bioanalysis, drug metabolism, and pharmacokinetics services. The Manufacturing segment provides in vitro methods for conventional and rapid quality control testing of sterile and non-sterile pharmaceuticals and consumer products. This segment also offers specialized testing of biologics that are outsourced by pharmaceutical and biotechnology companies; and avian vaccine services that provide specific-pathogen-free (SPF) fertile chicken eggs, SPF chickens, and diagnostic products used to manufacture vaccines. The company also provides contract vivarium operation services to biopharmaceutical clients. Charles River Laboratories International, Inc. was founded in 1947 and is headquartered in Wilmington, Massachusetts.

At a Glance

Live Snapshot
Market Cap$8.66B
EPS-2.9100
P/E Ratio-61.81
Earnings Date08/05/2026
Charles River Laboratories International, Inc.

Charles River Laboratories International, Inc. Fair Value Envelope

CRL ยท NYSE

Our analysis suggests that CRL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $179.87, this represents a potential HIDDEN relative to our calculated worth for Charles River Laboratories International, Inc..

Intrinsic Value
Current Price: $179.87

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$13.1B
+ Cash & Equivalents$213.8M
Firm Value$13.3B
- Debt$3.1B
Equity Value$10.3B
/ Shares Outstanding49,215,064B
DCF Value$208
UNDERVALUED BY 16%

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
$762.5M
$788.1M
$814.7M
$842.1M
$870.4M
$899.7M
$930.0M
$961.3M
$993.7M
$1.0B
Maintenance CapEx
-$45.3M
-$46.8M
-$48.4M
-$50.0M
-$51.7M
-$53.5M
-$55.3M
-$57.1M
-$59.0M
-$61.0M
Owner Earnings
$717.2M
$741.3M
$766.3M
$792.1M
$818.7M
$846.3M
$874.8M
$904.2M
$934.6M
$966.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$664.0M
$635.6M
$608.3M
$582.2M
$557.2M
$533.3M
$510.4M
$488.5M
$467.6M
$447.5M
Terminal Value represents 58.1% of Enterprise Value