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 2,105 - -
Change - -35.37% -18.05% -11.92% 32.01% 7.04% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,952 1,878 1,783
Change - -35.73% -21.32% -11.21% 29.97% 4.25% -3.8% -5.06%
P/E 63.8x -43.5x -54.1x -32.2x -165x 392x 98.8x 59.6x
PBR 6.61x 4.52x 3.55x 3.24x 4x 3.65x 3.25x 2.84x
PEG - 0x 1.5x -0.7x 2.2x -3x 0x 0.9x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 3.47x 3.1x 2.75x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 3.22x 2.76x 2.33x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 22.3x 18.5x 14.4x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 170x 75.2x 41.9x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 36.8x 46.9x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 2.72% 2.13% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4188 0.6947
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 87.37 101.6 123.9
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 7.12 20.79 35.23
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -153 -227.2 -322.2
Reference price 2 69.53 44.38 35.69 30.56 39.56 41.39 41.39 41.39
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.($)
392.03x3.22x22.34x - 2.11B
30.94x4.19x16.22x2.38% 187B
19.75x3.44x12.1x3.41% 112B
17.52x0.2x12.83x0.74% 61.15B
31.31x7.81x19.88x1.27% 54.39B
34.29x3.31x11.26x2.22% 48.17B
33.97x5.97x18.74x-.--% 31.98B
41.84x1.3x11.77x0.16% 30.91B
41.29x7.23x25.96x0.25% 24.92B
25.57x3.88x13.52x1.12% 23.15B
Average 66.85x 4.06x 16.46x 1.29% 57.49B
Weighted average by Cap. 29.97x 3.95x 15.23x 1.89%

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.