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 3,007 - -
Change - -35.37% -18.05% -11.92% 32.01% 52.9% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,855 2,781 2,686
Change - -35.73% -21.32% -11.21% 29.97% 52.45% -2.6% -3.4%
P/E 63.8x -43.5x -54.1x -32.2x -165x 560x 141x 84.9x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.19x 4.63x 4.05x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.96x 4.42x 3.93x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.71x 4.09x 3.51x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 32.6x 27.3x 21.6x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 249x 111x 63.1x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 53.8x 69.4x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.86% 1.44% -
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 59.12 59.12 59.12
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.($)
559.95x4.71x32.63x-.--% 300.72Cr
28.96x4x15.46x2.51% 18TCr
19.63x3.58x12.79x3.04% 12TCr
16.94x0.2x12.43x0.77% 5.9TCr
34.95x3.39x11.6x2.16% 4.94TCr
27.72x6.83x17.58x1.44% 4.86TCr
35.25x6.2x19.46x-.--% 3.32TCr
41.47x1.23x11.35x0.23% 2.82TCr
42.75x7.5x26.89x0.25% 2.58TCr
50.01x6.74x21.68x0.42% 2.19TCr
Average 85.76x 4.44x 18.19x 1.08% 5.65TCr
Weighted average by Cap. 31.43x 3.96x 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!