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 1,333 488.6 355.2 199.5 290.2 298.9 - -
Change - -63.35% -27.3% -43.84% 45.45% 3.01% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 142.8 143.1 144.5
Change - -75.72% -42.33% -49.69% 98.19% -8.17% 0.23% 0.97%
P/E 169x -4.65x -5.8x -2.43x -155x -202x -236x -236x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 9.1x 16.5x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.74x 1.82x 1.89x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.83x 0.87x 0.92x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -3.28x -4.08x -4.13x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -3.28x -4.08x -4.13x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.07 -0.06 -0.06
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 171.5 164.6 157.9
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -43.57 -35.05 -35.02
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -43.57 -35.05 -35.02
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -29.68 -23.48 -23.09
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -156.1 -155.8 -154.4
Reference price 2 67.40 24.20 17.40 9.70 13.96 14.15 14.15 14.15
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 21,123 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-202.14x0.83x-3.28x - 299M
21.38x7.5x15.3x1.35% 71.56B
31.01x7.89x24.08x0.05% 54.43B
-79.85x14.92x-76.15x-.--% 27.59B
30.34x5.94x15.73x-.--% 23.91B
-14.5x5.07x-6.61x-.--% 23.14B
25.57x4.84x16.25x-.--% 18.65B
58.2x20.62x42.08x0.07% 18.64B
-1217.84x38.05x-15079.66x-.--% 16.01B
15.7x4.62x10.79x-.--% 12.54B
Average -133.21x 11.03x -1,504.15x 0.16% 26.68B
Weighted average by Cap. -61.44x 10.42x -898.28x 0.38%

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