Company Valuation: Amarin Corporation plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,333 488.6 355.2 199.5 290.2 318.1 - -
Change - -63.35% -27.3% -43.84% 45.45% 9.63% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 144.2 130.6 126.1
Change - -75.72% -42.33% -49.69% 98.19% -7.25% -9.44% -3.46%
P/E 169x -4.65x -5.8x -2.43x -155x -506x -759x -379x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 7.6x 22.8x -4x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.79x 2x 2.27x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.81x 0.82x 0.9x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -5.64x -6.34x -4.47x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -5.64x -6.34x -4.47x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.03 -0.02 -0.04
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 177.8 158.8 140.2
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -25.57 -20.61 -28.21
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -25.58 -20.61 -28.21
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -12.75 -9.038 -16.28
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -173.9 -187.5 -192
Reference price 2 67.40 24.20 17.40 9.70 13.96 15.17 15.17 15.17
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 20,969 - -
Announcement Date 3/1/22 A 3/1/23 A 2/29/24 A 3/12/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-515.33x0.85x-5.88x - 324M
35.02x8.81x27.34x0.05% 57.72B
19.79x6.09x13.27x1.53% 52.65B
-42.68x14.17x-41.28x-.--% 24.46B
-18.74x4.62x-8.07x-.--% 23.84B
24.1x4.75x12.43x-.--% 19.28B
24.43x4.87x15.9x-.--% 17.8B
51.77x21.11x56.65x0.05% 17.29B
-536.63x36.92x-4116.16x-.--% 15.28B
17.96x5.22x12.19x-.--% 14.35B
Average -94.03x 10.74x -403.36x 0.18% 24.3B
Weighted average by Cap. -19.52x 10.16x -247.57x 0.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AMRN Stock
  4. Valuation Amarin Corporation plc