US · CLB
Core Laboratories N.V.
- Sector
- Energy · Oil & Gas Equipment & Services
- Headquarters
- Amstelveen 1181 LE
- Website
- corelab.com
Price · as of 2025-12-31
$14.07
Market cap 819.05M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.98 | +127.29% |
| Intrinsic Value(DCF) | $6.91 | -50.89% |
| Graham-Dodd Method(GD) | $8.83 | -37.22% |
| Graham Formula(GF) | $5.95 | -57.69% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $108.44 | $88.44 | $57.42 | $5.36 | $86.64 |
| 2012 | $115.95 | $90.64 | $72.25 | $6.70 | $73.58 |
| 2013 | $166.70 | $117.17 | $73.76 | $7.55 | $92.18 |
| 2014 | $86.03 | $90.15 | $40.75 | $0.00 | $53.62 |
| 2015 | $105.55 | $74.84 | $0.43 | $0.00 | $0.00 |
| 2016 | $100.63 | $64.55 | $0.00 | $0.00 | $0.00 |
| 2017 | $100.06 | $70.15 | $0.29 | $0.00 | $35.12 |
| 2018 | $62.24 | $55.36 | $1.24 | $0.00 | $25.30 |
| 2019 | $23.54 | $34.51 | $0.98 | $0.00 | $8.58 |
| 2020 | $37.07 | $36.11 | $0.00 | $0.00 | $38.85 |
| 2021 | $31.49 | $39.40 | $0.20 | $2.79 | $2.09 |
| 2022 | $22.89 | $33.29 | $0.12 | $3.33 | $5.10 |
| 2023 | $15.86 | $30.04 | $0.11 | $6.01 | $9.39 |
| 2024 | $14.81 | $28.91 | $0.00 | $6.00 | $7.24 |
| 2025 | $17.28 | $31.98 | $0.00 | $8.83 | $5.95 |
AI valuation
Our deep-learning model estimates Core Laboratories N.V.'s (CLB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.98
- Current price
- $14.07
- AI upside
- +127.29%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.91
-50.89% upside
Graham-Dodd
$8.83
-37.22% upside
Graham Formula
$5.95
-57.69% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLB | Core Laboratories N.V. | $14.07 | 819.05M | +127% | -51% | -37% | -58% | 25.27 | 2.87 | 1.53 | 15.54 | 833.76 | 13.63 | 17.91% | 9.28% | 6.04% | 11.96% | 7.90% | 5.36% | 0.74 | 4.95 | 2.07 | 1.27 | 2.89 | 303.00% | 51.00% | -4791.00% | 2.81% | 0.35 | 5.16% | 0.23% | 5.90% | 1.78% | 20.20 | 43.70 | 1.87 | 2.90 |
| BORR | Borr Drilling Limited | $6.13 | 1.54B | +225% | -14% | -14% | -75% | 35.74 | 1.32 | 1.58 | 7.19 | — | 1.32 | 36.46% | 31.52% | 4.41% | 4.06% | 5.59% | 1.28% | 1.76 | 1.41 | 2.11 | 2.02 | 3.77 | -4688.00% | 101.00% | -13836.00% | 7.92% | 0.72 | 4.22% | 0.29% | 10.40% | 17.70% | 10.50 | 26.51 | 3.31 | 0.63 |
| CAPL | CrossAmerica Partners LP | $20.18 | 769.27M | +11% | +714,322% | -95% | — | 18.75 | -10.89 | 0.21 | 8.51 | 17.11 | -3.37 | 9.18% | 5.63% | 1.14% | -86.41% | 21.24% | 4.02% | -11.34 | 4.28 | 0.72 | 0.20 | 4.33 | 10962.00% | -1063.00% | -927.00% | 7.11% | 0.59 | 6.88% | 0.00% | 0.00% | 11.69% | 7.75 | 28.65 | 0.44 | 4.90 |
| GRNT | Granite Ridge Resources, … | $5.06 | 664.13M | +327% | -60% | — | -87% | 34.21 | 1.01 | 1.69 | 3.66 | — | 1.01 | 31.59% | 15.59% | 4.94% | 2.87% | 5.86% | 1.91% | 0.32 | 3.21 | 1.33 | 1.09 | 0.89 | -7705.00% | -356.00% | 2650.00% | -11.10% | 2.71 | -9.38% | 8.96% | 306.50% | 9.03% | 13.59 | -11.30 | 2.12 | 1.58 |
| HPK | HighPeak Energy, Inc. | $5.21 | 654.31M | +614% | +64% | +167% | -35% | 17.11 | 0.92 | 1.37 | 3.07 | — | 0.92 | 35.23% | 31.55% | 8.89% | 5.45% | 9.66% | 2.80% | 0.66 | 2.00 | 0.69 | 0.60 | 1.22 | -5759.00% | -377.00% | -11873.00% | 4.71% | 2.43 | 2.73% | 1.51% | 25.80% | 3.90% | 7.21 | 35.15 | 2.28 | 1.48 |
| NBR | Nabors Industries Ltd. | $78.12 | 1.15B | +118% | -56% | +69% | +294% | 4.09 | 1.72 | 0.32 | 2.89 | — | 1.72 | 19.50% | 8.27% | 7.80% | 68.44% | 8.18% | 5.34% | 4.34 | 1.22 | 1.56 | 1.34 | 1.78 | -17671.00% | 869.00% | -26785.00% | -2.24% | 0.70 | -1.01% | 0.60% | 2.40% | 51.83% | 10.02 | -116.36 | 0.83 | 0.63 |
| PDS | Precision Drilling Corpor… | $86.94 | 1.15B | +8% | -59% | -2% | -99% | 903.03 | 1.05 | 0.90 | 4.84 | — | 1.06 | 15.52% | 9.31% | 0.10% | 0.11% | 2.87% | 0.06% | 0.50 | 3.00 | 1.62 | 1.46 | 1.44 | -9821.00% | -316.00% | -4402.00% | 8.94% | 1.37 | 6.22% | 0.00% | 0.00% | 11.09% | 13.80 | 15.93 | 1.28 | 1.38 |
| SOC | Sable Offshore Corp. | $8.25 | 820.93M | — | — | — | — | -2058.57 | 1580.27 | — | -2839.16 | — | 1580.27 | 0.00% | — | — | -89.31% | -59.52% | -24.68% | 0.00 | -4.63 | 0.13 | 0.10 | 0.33 | -4063.00% | — | 3559.00% | -0.04% | -0.34 | -51.27% | 0.00% | 0.00% | 0.08% | -2067.80 | -2400.46 | — | 417.61 |
| TXO | TXO Partners, L.P. | $12.52 | 685.9M | +6% | -14% | +29% | — | -29.51 | 0.70 | 1.55 | 10.01 | — | 0.70 | 10.63% | 5.42% | -5.25% | -2.85% | 2.28% | -1.81% | 0.32 | 1.31 | 0.62 | 0.40 | 3.06 | -16615.00% | 4549.00% | -17583.00% | 18.52% | 0.77 | 12.12% | 0.00% | 0.00% | 0.00% | 41.28 | 7.78 | 2.24 | 1.17 |
| VTS | Vitesse Energy, Inc. | $19.31 | 746.79M | +125% | -55% | — | -59% | 30.89 | 1.30 | 2.69 | 5.53 | — | 1.30 | 30.00% | 16.93% | 8.70% | 4.02% | 4.81% | 2.67% | 0.24 | 4.11 | 0.51 | 0.43 | 0.85 | -18767.00% | 346.00% | 8651.00% | 6.10% | 1.54 | 6.36% | 9.77% | 301.80% | 10.92% | 18.76 | 19.37 | 3.18 | 1.64 |
About Core Laboratories N.V.
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.
- CEO
- Lawrence V. Bruno
- Employees
- 3.4K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.91 ÷ $14.07) − 1 = -50.89% (DCF, example).