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 2,955 - -
Change - -35.37% -18.05% -11.92% 32.01% 50.26% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,803 2,729 2,635
Change - -35.73% -21.32% -11.21% 29.97% 49.68% -2.65% -3.46%
P/E 63.8x -43.5x -54.1x -32.2x -165x 550x 139x 83.5x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.1x 4.55x 3.98x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.87x 4.35x 3.86x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.62x 4.01x 3.44x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 32x 26.8x 21.2x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 245x 109x 61.9x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 52.8x 68.1x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.89% 1.47% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4186 0.6961
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.7 765.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124.2
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.55
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.112 20.78 35.25
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -152.1 -226.3 -320.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 58.10 58.10 58.10
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
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.($)
550.29x4.62x32.04x-.--% 295.53Cr
29.07x4.01x15.51x2.51% 18TCr
19.49x3.56x12.71x3.06% 12TCr
16.91x0.2x12.41x0.77% 5.89TCr
34.87x3.38x11.58x2.17% 4.93TCr
27.56x6.78x17.54x1.45% 4.82TCr
35.82x6.3x19.78x-.--% 3.37TCr
40.85x1.21x11.23x0.23% 2.78TCr
42.25x7.41x26.57x0.25% 2.55TCr
50.52x6.81x21.88x0.42% 2.21TCr
Average 84.76x 4.43x 18.13x 1.09% 5.64TCr
Weighted average by Cap. 31.33x 3.97x 15.31x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ATRC Stock
  4. Valuation AtriCure, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!