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 2,839 - -
Change - -35.37% -18.05% -11.92% 32.01% 44.34% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,687 2,612 2,518
Change - -35.73% -21.32% -11.21% 29.97% 43.48% -2.78% -3.61%
P/E 63.8x -43.5x -54.1x -32.2x -165x 522x 133x 80.2x
PBR 6.61x 4.52x 3.55x 3.24x 4x 4.9x 4.37x 3.82x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.2x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.68x 4.18x 3.71x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.43x 3.84x 3.29x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 30.7x 25.7x 20.3x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 234x 105x 59.2x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 51x 64.3x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.96% 1.55% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1068 0.4206 0.6961
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.3 679.7 765.4
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 7.132 20.89 35.25
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -151.9 -226.6 -320.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 55.81 55.81 55.81
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
522.42x4.43x30.71x-.--% 283.88Cr
29.16x3.91x15.12x2.58% 17TCr
18.92x3.45x12.33x3.18% 11TCr
21.59x4.24x14.82x1.3% 11TCr
25.92x2.55x10.24x2.77% 7.53TCr
17.73x0.21x12.94x0.73% 6.18TCr
30.68x7.58x19.64x1.3% 5.29TCr
35.41x3.42x11.72x2.14% 5.01TCr
35.08x8.72x24.53x-.--% 4.08TCr
33.8x5.92x18.59x-.--% 3.17TCr
Average 77.07x 4.44x 17.06x 1.4% 7.07TCr
Weighted average by Cap. 28.12x 4.03x 14.78x 1.94%

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.