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 1,458 - -
Change - -35.37% -18.05% -11.92% 32.01% -25.87% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,302 1,226 1,120
Change - -35.73% -21.32% -11.21% 29.97% -30.48% -5.86% -8.6%
P/E Ratio 63.8x -43.5x -54.1x -32.2x -165x 628x 84.7x 47.6x
PBR 6.61x 4.52x 3.55x 3.24x 4x 2.57x 2.31x 2.03x
PEG - 0x 1.5x -0.7x 2.2x -5x 0x 0.6x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 2.41x 2.15x 1.91x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 2.15x 1.81x 1.47x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 16.1x 12.6x 9.4x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 227x 58.4x 29.7x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 24.1x 29.9x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 4.14% 3.34% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.0459 0.34 0.6043
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 605 678.5 763.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 80.76 97.38 119.1
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 5.738 20.99 37.67
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 2.66 17.48 30.62
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -156 -232.3 -337.7
Reference price 2 69.53 44.38 35.69 30.56 39.56 28.79 28.79 28.79
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,641 - -
Announcement Date 2/15/22 A 2/21/23 A 2/15/24 A 2/12/25 A 2/17/26 A - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
627.78x2.15x16.12x - 1.46B
22.18x3.29x12.35x2.89% 154B
20.16x3.48x12.52x3.56% 103B
36x8.9x23.96x1.07% 55.22B
14.84x0.18x11.13x0.84% 54.8B
36.44x2.93x10.05x2.63% 40.3B
35.05x1.3x11.46x0.22% 30.96B
30.79x5.5x17.54x-.--% 29.08B
39.05x6.75x24.36x0.27% 23.23B
23.72x3.03x12.36x1.36% 20.25B
Average 88.60x 3.75x 15.18x 1.43% 51.19B
Weighted average by Cap. 27.42x 3.72x 14.12x 2.08%

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. ATRC Stock
  4. Valuation AtriCure, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!