Company Valuation: Artivion, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 800.4 488.8 733.9 1,198 2,161 1,247 - -
Change - -38.93% 50.16% 63.29% 80.29% -42.3% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,247 1,247 1,247
Change - -28.05% -3.6% 63.29% 80.29% -42.3% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -94.7x 88.6x 55.3x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -0x 0.9x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.54x 2.3x 2.05x
EV / Revenue 0x 0x 0x 0x 0x 2.54x 2.3x 2.05x
EV / EBITDA 0x 0x 0x 0x 0x 13.1x 10.9x 9.02x
EV / EBIT 0x 0x 0x 0x 0x 117x 26.4x 22.8x
EV / FCF - - - - - -39.5x 58x -
FCF Yield - - - - - -2.53% 1.72% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.27 0.2888 0.4625
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.4 543.2 607.8
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.29 114.7 138.3
EBIT 1 8.117 6.201 5.742 38.87 33.74 10.62 47.27 54.63
Net income 1 -14.83 -19.19 -30.69 -13.36 9.768 -12.09 14.8 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 25.57 25.57 25.57
Nbr of stocks (in thousands) 39,330 40,329 41,049 41,920 47,375 48,756 - -
Announcement Date 17/2/22 16/2/23 15/2/24 24/2/25 12/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-94.7x - - - 1.25B
31.08x4.2x16.15x2.37% 187B
19.92x3.63x12.95x3.01% 120B
18.12x0.21x13.19x0.72% 63.15B
29.59x7.29x18.82x1.35% 51.75B
35.6x3.43x11.76x2.12% 50.32B
35.23x6.2x19.45x-.--% 33.17B
47.24x1.35x12.52x0.2% 32.1B
39.65x6.94x24.91x0.27% 23.93B
18.12x2.89x10.23x1.53% 22.99B
Average 17.98x 4.02x 15.55x 1.29% 58.66B
Weighted average by Cap. 28.34x 3.88x 15.15x 1.84%

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. AORT Stock
  4. Valuation Artivion, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!