Company Valuation: Amarin Corporation plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,333 488.6 355.2 199.5 290.2 278.8 - -
Change - -63.35% -27.3% -43.84% 45.45% -3.91% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 116.5 103.9 99.7
Change - -75.72% -42.33% -49.69% 98.19% -25.05% -10.81% -4.08%
P/E 169x -4.65x -5.8x -2.43x -155x -189x -220x -220x
PBR 2x 0.82x 0.64x 0.41x - 0.62x 0.62x 0.63x
PEG - 0x 0.1x -0.1x 1.6x 8.5x 15.4x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.57x 1.58x 1.63x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.66x 0.59x 0.58x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -2.98x -3.44x -3.15x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -2.98x -3.44x -3.15x
EV / FCF -16.7x -1.5x 22.7x -2.53x - 4.66x 8x -
FCF Yield -5.97% -66.8% 4.41% -39.5% - 21.5% 12.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.07 -0.06 -0.06
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 177.4 176.8 171.5
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -39.16 -30.2 -31.62
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -39.16 -30.2 -31.62
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -26.62 -18.32 -20.22
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -162.3 -174.9 -179.1
Reference price 2 67.40 24.20 17.40 9.70 13.96 13.20 13.20 13.20
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 21,123 - -
Announcement Date 1/3/22 1/3/23 29/2/24 12/3/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-188.57x0.66x-2.98x - 279M
21.09x7.5x15.07x1.41% 72.26B
31.3x9.02x28.11x0.04% 60.24B
32.1x6.85x17.78x-.--% 27.73B
-72.3x13.87x-75.56x-.--% 25.74B
-15.17x5.73x-7.2x-.--% 24.75B
28.46x5.35x17.81x-.--% 20.74B
42.74x15.97x32.4x0.35% 15.06B
17.96x5.35x12.5x-.--% 14.42B
1015.79x35.53x613.78x-.--% 14.23B
Average 91.34x 10.58x 65.17x 0.2% 27.55B
Weighted average by Cap. 65.20x 9.84x 39.65x 0.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AMRN Stock
  4. Valuation Amarin Corporation plc