Company Valuation: Artivion, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 800.4 488.8 733.9 1,198 2,161 1,396 - -
Change - -38.93% 50.16% 63.29% 80.29% -35.38% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,396 1,396 1,396
Change - -28.05% -3.6% 63.29% 80.29% -35.38% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -123x 99.6x 61.9x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 1x -0x 1x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.85x 2.57x 2.3x
EV / Revenue 0x 0x 0x 0x 0x 2.85x 2.57x 2.3x
EV / EBITDA 0x 0x 0x 0x 0x 14.7x 12.2x 10.1x
EV / EBIT 0x 0x 0x 0x 0x 131x 29.5x 25.6x
EV / FCF - - - - - -72x 72x -
FCF Yield - - - - - -1.39% 1.39% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.2325 0.2875 0.4625
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.2 542.9 607.8
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.25 114.8 138.3
EBIT 1 8.117 6.201 5.742 38.87 33.74 10.62 47.27 54.63
Net income 1 -14.83 -19.19 -30.69 -13.36 9.768 -10.06 16.06 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 28.64 28.64 28.64
Nbr of stocks (in thousands) 39,330 40,329 41,049 41,920 47,375 48,756 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/24/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-122.11x - - - 1.38B
31.49x4.25x16.45x2.34% 190B
20.55x3.56x12.51x3.28% 116B
18.28x0.21x13.13x0.72% 63.71B
32.06x8.01x20.38x1.24% 55.13B
35.17x3.38x11.56x2.16% 49.41B
35.89x6.31x19.82x-.--% 33.79B
44.07x1.3x11.84x0.17% 30.74B
40.97x7.18x25.76x0.26% 24.73B
20.49x3.09x11.59x1.43% 23.85B
Average 15.69x 4.14x 15.89x 1.29% 58.87B
Weighted average by Cap. 28.76x 3.99x 15.42x 1.86%

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. AORT Stock
  4. Valuation Artivion, Inc.