CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

CRL· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.4%
FY2015–2025
Net Income
-19.1%
FY2015–2025
Free Cash Flow
EPS (Diluted)
-26.3%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
-4.6%
NI ÷ Equity
Return on Assets
-2.0%
NI ÷ Assets
Net Profit Margin
-3.6%
NI ÷ Revenue
Debt / Equity
0.51x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$150.5M
Per Share (approx.)
$3.06
25% Margin of Safety
$2.29
Conservative entry
50% Margin of Safety
$1.53
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$10.2M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$354.9M$154.8M18.5%43.6%$1.2B$117.6M
2017$445.8M$123.4M11.8%27.7%$1.1B$163.8M
2018$2.3B$226.4M17.2%10.0%$1.6B$195.4M
2019$2.6B$252.0M15.4%9.6%$238.0M
2020$2.9B$364.3M17.2%12.5%$228.4M
2021$3.5B$391.0M15.4%11.0%$241.2M
2022$4.0B$486.2M16.3%12.2%$233.9M
2023$4.1B$474.6M13.2%11.5%$276.8M
2024$4.0B$22.2M0.6%0.5%$194.6M
2025$4.0B-$144.3M-4.6%-3.6%$213.8M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

CHARLES RIVER LABORATORIES INTERNATIONAL, INC. (CRL) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Regulatory Toll Bridge: CRL doesn't sell a "product"; they sell compliance. Every drug candidate must pass through a safety gauntlet mandated by the FDA. This is a non-discretionary expense for Big Pharma.
  • High Friction Switching: Once a multi-year safety study begins, moving to another vendor is a regulatory suicide mission. The switching costs are not based on loyalty, but on the fear of losing years of data and facing FDA rejection.
  • The "Utility" Floor: As long as the biological complexity of the human body requires animal proxies, CRL owns the infrastructure. They are the landlord of the preclinical phase.
  • Attractive Entry: This becomes interesting only if we stop paying for "growth" (which isn't happening) and start paying for the replacement cost of the assets and the stability of the mandatory revenue stream.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • Scenario 1: The Biological Obsolescence: The "Organ-on-a-Chip" or AI-driven predictive toxicology breakthrough. If the FDA grants a broad waiver for animal testing in favor of in-vitro or synthetic models, CRL's entire animal breeding infrastructure transforms from a moat into a massive, stranded liability.
  • Scenario 2: The Margin Death Spiral: Flat revenue ($4.0B) paired with cratering net income (-$0.1B) suggests a fundamental break in the unit economics. If they cannot pass cost increases to clients, they are simply subsidizing the pharmaceutical industry's R&D.
  • Scenario 3: Management's Delusion: CapEx spending without top-line growth is the hallmark of "Empire Building." They are buying companies and buildings while the core profit engine is seizing. This is capital destruction masquerading as strategy.
  • The Verdict on Risk: Scenario 2 is happening now. Scenario 1 is the existential threat. The most likely outcome is a slow bleed of value as they over-invest in a dying paradigm.

💰 Valuation & Margin of Safety

The provided DCF suggests a business in catastrophic decline or a valuation based on a worst-case survival scenario.

  • Intrinsic value estimate: $3.06 per share
  • 25% margin of safety entry: $2.30 (conservative)
  • 50% margin of safety entry: $1.53 (Buffett's ideal)
  • Current Status: Extremely expensive. If the market price is anywhere near historical norms (e.g., $150+), the stock is trading at a delusional premium relative to its current cash-flow trajectory.

Verdict: PASS

The gap between the intrinsic value of $3.06 and the market price is a canyon. The moat is a regulatory formality, not a competitive advantage, and management is burning capital on a flat line. There is no "fat pitch" here, only a falling knife.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.