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 1,736 - -
Change - -35.37% -18.05% -11.92% 32.01% -11.74% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,580 1,504 1,398
Change - -35.73% -21.32% -11.21% 29.97% -15.63% -4.83% -7.01%
P/E 63.8x -43.5x -54.1x -32.2x -165x 747x 101x 56.7x
PBR 6.61x 4.52x 3.55x 3.24x 4x 3.06x 2.75x 2.42x
PEG - 0x 1.5x -0.7x 2.2x -6x 0x 0.7x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 2.87x 2.56x 2.27x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 2.61x 2.22x 1.83x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 19.6x 15.4x 11.7x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 275x 71.6x 37.1x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 29.3x 36.7x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 3.41% 2.72% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.0459 0.34 0.6043
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 605 678.5 763.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 80.76 97.38 119.1
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 5.738 20.99 37.67
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 2.66 17.48 30.62
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -156 -232.3 -337.7
Reference price 2 69.53 44.38 35.69 30.56 39.56 34.28 34.28 34.28
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,641 - -
Announcement Date 15/02/22 21/02/23 15/02/24 12/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
747.49x2.61x19.56x - 173.6Cr
23.23x3.49x13.07x2.71% 16TCr
19.01x3.31x11.67x3.53% 11TCr
16.88x0.19x11.92x0.78% 5.9TCr
31.57x7.65x20x1.27% 5.17TCr
37.86x3.01x10.33x2.53% 4.19TCr
39.35x1.42x12.52x0.2% 3.47TCr
30.62x5.46x17.4x-.--% 2.89TCr
42.01x7.28x26.26x0.25% 2.5TCr
23.76x3.47x12.49x1.22% 2.11TCr
Average 101.18x 3.79x 15.52x 1.39% 5.35TCr
Weighted average by Cap. 28.33x 3.60x 13.93x 2.03%

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.