Company Valuation: AtriCure, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,194 2,064 1,692 1,490 1,967 1,892 - -
Change - -35.37% -18.05% -11.92% 32.01% -3.78% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,737 1,660 1,545
Change - -35.73% -21.32% -11.21% 29.97% -7.22% -4.45% -6.91%
P/E 63.8x -43.5x -54.1x -32.2x -165x 354x 89.4x 53.8x
PBR 6.61x 4.52x 3.55x 3.24x 4x 3.29x 2.94x 2.58x
PEG - 0x 1.5x -0.7x 2.2x -2x 0x 0.8x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 3.12x 2.79x 2.48x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 2.87x 2.44x 2.02x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 19.9x 16.3x 12.6x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 158x 65.2x 36.6x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 32.8x 41.5x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 3.05% 2.41% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.418 0.6942
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.1 679.2 764.5
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.33 101.6 122.8
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 10.99 25.45 42.25
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 6.321 20.68 35.01
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -155 -232.3 -347
Reference price 2 69.53 44.38 35.69 30.56 39.56 37.37 37.37 37.37
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,641 - -
Announcement Date 15/2/22 21/2/23 15/2/24 12/2/25 17/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
331.88x2.67x18.54x - 1.77B
29.22x4.03x15.68x2.51% 180B
18.88x3.31x11.63x3.57% 107B
17.24x0.19x12.17x0.77% 60.29B
30.98x7.52x19.65x1.29% 50.19B
38.96x3.1x10.58x2.46% 43.08B
37.15x1.36x11.97x0.26% 32.77B
29.08x5.2x16.59x-.--% 27.61B
38.27x6.7x24x0.28% 23.1B
23.57x3.45x12.39x1.23% 20.86B
Average 59.52x 3.75x 15.32x 1.38% 54.57B
Weighted average by Cap. 28.43x 3.70x 14.52x 2%

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. ATRC Stock
  4. Valuation AtriCure, Inc.