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 2,774 - -
Change - -35.37% -18.05% -11.92% 32.01% 41.05% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,622 2,548 2,453
Change - -35.73% -21.32% -11.21% 29.97% 40.01% -2.83% -3.71%
P/E 63.8x -43.5x -54.1x -32.2x -165x 517x 130x 78.5x
PBR 6.61x 4.52x 3.55x 3.24x 4x 4.79x 4.27x 3.74x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.2x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.58x 4.08x 3.63x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.33x 3.75x 3.21x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 30x 25x 19.8x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 229x 102x 57.7x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 49.4x 63.6x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 2.02% 1.57% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4186 0.6946
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.6 764.6
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.51
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.112 20.78 35.22
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -152.1 -226.3 -320.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 54.54 54.54 54.54
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
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.($)
516.58x4.33x29.97x-.--% 2.77B
28.88x3.99x15.42x2.52% 176B
19.24x3.52x12.58x3.12% 116B
17.61x0.2x12.86x0.74% 61.36B
27.83x6.83x17.6x1.44% 49.42B
34.27x3.34x11.43x2.21% 48.44B
33.28x5.85x18.35x-.--% 31.33B
42x1.24x11.46x0.22% 28.56B
40.38x7.07x25.37x0.26% 24.37B
16.74x2.67x9.46x1.65% 21.57B
Average 77.68x 3.90x 16.45x 1.22% 56.06B
Weighted average by Cap. 29.38x 3.72x 14.64x 1.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ATRC Stock
  4. Valuation AtriCure, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!