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 1,333 488.6 355.2 199.5 290.2 284.7 - -
Change - -63.35% -27.3% -43.84% 45.45% -1.87% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 122.5 109.9 105.6
Change - -75.72% -42.33% -49.69% 98.19% -21.25% -10.29% -3.86%
P/E 169x -4.65x -5.8x -2.43x -155x -193x -225x -225x
PBR 2x 0.82x 0.64x 0.41x - 0.63x 0.64x 0.65x
PEG - 0x 0.1x -0.1x 1.6x 8.7x 15.8x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.6x 1.61x 1.66x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.69x 0.62x 0.62x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -3.13x -3.64x -3.34x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -3.13x -3.64x -3.34x
EV / FCF -16.7x -1.5x 22.7x -2.53x - 4.9x 8.45x -
FCF Yield -5.97% -66.8% 4.41% -39.5% - 20.4% 11.8% -
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 13.48 13.48 13.48
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 21,123 - -
Announcement Date 01/03/22 01/03/23 29/02/24 12/03/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-192.57x0.69x-3.13x - 28Cr
21.82x7.74x15.55x1.36% 7.43TCr
32.35x9.35x29.12x0.04% 6.23TCr
32.02x6.83x17.73x-.--% 2.77TCr
-73.86x14.28x-68.86x-.--% 2.64TCr
-14.99x5.59x-7.02x-.--% 2.46TCr
28.25x5.33x17.69x-.--% 2.07TCr
43.37x15.89x32.23x0.35% 1.5TCr
17.67x5.26x12.29x-.--% 1.42TCr
-14.6x3288.74x-16.82x-.--% 1.35TCr
Average -12.05x 335.97x 2.88x 0.19% 2.79TCr
Weighted average by Cap. 12.32x 167.09x 8.12x 0.39%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!