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 2,488 - -
Change - -35.37% -18.05% -11.92% 32.01% 26.52% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,336 2,262 2,168
Change - -35.73% -21.32% -11.21% 29.97% 24.75% -3.18% -4.18%
P/E 63.8x -43.5x -54.1x -32.2x -165x 463x 117x 70.4x
PBR 6.61x 4.52x 3.55x 3.24x 4x 4.3x 3.83x 3.35x
PEG - 0x 1.5x -0.7x 2.2x -3x 0x 1.1x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.1x 3.66x 3.25x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 3.85x 3.33x 2.83x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 26.7x 22.2x 17.5x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 204x 90.6x 51x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 44x 56.5x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 2.27% 1.77% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4186 0.6946
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.6 764.6
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.51
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.112 20.78 35.22
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 48.92 48.92 48.92
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.($)
463.35x3.85x26.7x-.--% 248.84Cr
31.25x4.22x16.23x2.36% 19TCr
20.48x3.6x12.83x3.13% 12TCr
18.12x0.21x13.2x0.72% 6.32TCr
30.51x7.53x19.44x1.31% 5.2TCr
36.06x3.47x11.88x2.1% 5.1TCr
36.13x6.36x19.96x-.--% 3.4TCr
46.08x1.3x12.07x0.17% 3.08TCr
39.49x6.91x24.81x0.27% 2.38TCr
19.29x3.02x10.82x1.46% 2.34TCr
Average 74.08x 4.05x 16.79x 1.15% 5.87TCr
Weighted average by Cap. 30.78x 3.92x 15.30x 1.84%

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.