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 1,333 488.6 355.2 199.5 290.2 239.1 - -
Change - -63.35% -27.3% -43.84% 45.45% -17.59% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 76.83 64.23 59.99
Change - -75.72% -42.33% -49.69% 98.19% -50.59% -16.4% -6.6%
P/E 169x -4.65x -5.8x -2.43x -155x -162x -189x -189x
PBR 2x 0.82x 0.64x 0.41x - 0.53x 0.53x 0.54x
PEG - 0x 0.1x -0.1x 1.6x 7.3x 13.2x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.35x 1.35x 1.39x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.43x 0.36x 0.35x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -1.96x -2.13x -1.9x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -1.96x -2.13x -1.9x
EV / FCF -16.7x -1.5x 22.7x -2.53x - 3.07x 4.94x -
FCF Yield -5.97% -66.8% 4.41% -39.5% - 32.5% 20.2% -
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 11.32 11.32 11.32
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-161.71x0.43x-1.96x - 24Cr
18.75x6.69x13.41x1.58% 6.5TCr
27.56x7.53x23.83x0.05% 5.12TCr
35.3x6.27x18.74x0.92% 5.12TCr
34.01x3.32x14.33x-.--% 4.39TCr
48.9x5.59x30.73x-.--% 4.2TCr
-18.47x189.62x-19.51x-.--% 3.81TCr
28.97x8.21x21.25x0.37% 3.32TCr
29.19x6.17x16.01x-.--% 2.52TCr
-13.23x4.78x-5.79x-.--% 2.2TCr
Average 2.92x 23.86x 11.10x 0.32% 3.72TCr
Weighted average by Cap. 23.23x 24.96x 13.99x 0.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amarin Corporation plc

Historical PBR trend

Valuation ratios - PBR - Amarin Corporation plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amarin Corporation plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amarin Corporation plc

  1. Stock Market
  2. Stocks
  3. AMRN Stock
  4. Valuation Amarin Corporation plc