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 3,073 - -
Change - -35.37% -18.05% -11.92% 32.01% 56.23% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,921 2,846 2,752
Change - -35.73% -21.32% -11.21% 29.97% 55.97% -2.56% -3.31%
P/E 63.8x -43.5x -54.1x -32.2x -165x 565x 144x 86.7x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.31x 4.73x 4.14x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 5.07x 4.52x 4.02x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.82x 4.19x 3.6x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 33.1x 28x 22.3x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 272x 119x 65.6x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 55.4x 70.1x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.8% 1.43% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1068 0.4206 0.6966
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.3 680 765.3
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 88.23 101.6 123.7
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 10.75 23.83 41.98
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 6.215 20.89 35.13
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 60.41 60.41 60.41
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
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, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
565.48x4.82x33.11x-.--% 3.07B
36.19x4.26x16x2.37% 189B
21.41x3.65x13.06x2.87% 121B
26.65x4.77x16.3x1.17% 118B
32.33x3.11x12.55x2.2% 94.78B
18.06x0.21x13.47x0.7% 64.98B
40.39x3.62x12.33x2.11% 53.98B
45.22x11.15x31.32x-.--% 52.94B
29.79x7.43x18.98x1.36% 52.3B
43.21x3.42x12.7x0.51% 35.25B
Average 85.87x 4.64x 17.98x 1.33% 78.59B
Weighted average by Cap. 33.37x 4.36x 15.86x 1.77%

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.