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 3,333 - -
Change - -35.37% -18.05% -11.92% 32.01% 69.48% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 3,165 3,104 3,007
Change - -35.73% -21.32% -11.21% 29.97% 69.02% -1.93% -3.12%
P/E 63.8x -43.5x -54.1x -32.2x -165x 614x 159x 96x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.78x 5.13x 4.48x
PEG - 0x 1.5x -0.7x 2.2x -4x 1x 1.5x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 5.5x 4.9x 4.35x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 5.22x 4.56x 3.93x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 35.3x 30.4x 24.1x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 305x 138x 80.8x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 60.1x 76.5x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.66% 1.31% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1067 0.4129 0.6828
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.3 680.5 765.5
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 89.58 102.1 124.9
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 10.38 22.52 37.24
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 6.506 18.97 31.27
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -168 -229.1 -325.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 65.53 65.53 65.53
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.($)
614.32x5.22x35.34x-.--% 333.33Cr
38.21x4.47x16.8x2.25% 20TCr
22.72x3.84x13.74x2.7% 13TCr
29.15x5.18x17.71x1.07% 13TCr
33.19x3.18x12.84x2.15% 9.75TCr
18.78x0.22x13.95x0.67% 6.76TCr
42.64x3.78x12.86x2% 5.7TCr
47.01x11.64x32.68x-.--% 5.5TCr
29.36x7.27x18.57x1.38% 5.12TCr
45.89x3.62x13.43x0.48% 3.74TCr
Average 92.13x 4.84x 18.79x 1.27% 8.27TCr
Weighted average by Cap. 35.22x 4.55x 16.59x 1.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AtriCure, Inc.

Historical PBR trend

Valuation ratios - PBR - AtriCure, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AtriCure, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AtriCure, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - AtriCure, Inc.
  1. Stock Market
  2. Stocks
  3. ATRC Stock
  4. Valuation AtriCure, Inc.