Company Valuation: Artivion, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 800.4 488.8 733.9 1,198 2,161 1,409 - -
Change - -38.93% 50.16% 63.29% 80.29% -34.79% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,409 1,409 1,409
Change - -28.05% -3.6% 63.29% 80.29% -34.79% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -107x 99.8x 62.3x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -0x 1x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.87x 2.59x 2.32x
EV / Revenue 0x 0x 0x 0x 0x 2.87x 2.59x 2.32x
EV / EBITDA 0x 0x 0x 0x 0x 14.8x 12.3x 10.2x
EV / EBIT 0x 0x 0x 0x 0x 133x 29.8x 25.8x
EV / FCF - - - - - -44.6x 65.5x -
FCF Yield - - - - - -2.24% 1.53% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.27 0.2888 0.4625
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.4 543.2 607.8
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.29 114.7 138.3
EBIT 1 8.117 6.201 5.742 38.87 33.74 10.62 47.27 54.63
Net income 1 -14.83 -19.19 -30.69 -13.36 9.768 -12.09 14.8 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 28.82 28.82 28.82
Nbr of stocks (in thousands) 39,330 40,329 41,049 41,920 47,375 48,756 - -
Announcement Date 17/02/22 16/02/23 15/02/24 24/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-107.04x - - - 140.91Cr
32.32x4.35x16.84x2.28% 19TCr
20.87x3.6x12.67x3.23% 12TCr
17.31x0.2x12.51x0.76% 6.03TCr
32.07x8x20.42x1.24% 5.51TCr
34.84x3.38x11.57x2.17% 4.92TCr
35.92x6.32x19.84x-.--% 3.38TCr
44.4x1.27x11.66x0.17% 2.99TCr
40.42x7.08x25.4x0.26% 2.44TCr
20.14x3.08x11.29x1.45% 2.38TCr
Average 17.12x 4.14x 15.80x 1.28% 5.91TCr
Weighted average by Cap. 29.02x 4.06x 15.50x 1.85%

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. AORT Stock
  4. Valuation Artivion, Inc.