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 1,290 - -
Change - -38.93% 50.16% 63.29% 80.29% -40.32% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,290 1,290 1,290
Change - -28.05% -3.6% 63.29% 80.29% -40.32% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -75.6x 97.2x 52.3x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -1x 0.6x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.63x 2.37x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 2.37x 2.12x
EV / EBITDA 0x 0x 0x 0x 0x 13.6x 11.2x 9.27x
EV / EBIT 0x 0x 0x 0x 0x 121x 27.3x 23.6x
EV / FCF - - - - - -33.8x 49.4x 26.1x
FCF Yield - - - - - -2.95% 2.02% 3.83%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.35 0.2722 0.506
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.6 543.6 609.6
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.14 114.8 139
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 -15.84 12.11 23.61
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 26.45 26.45 26.45
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.($)
-67.74x - - - 1.16B
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 22.55x 4.62x 16.30x 1.48% 78.4B
Weighted average by Cap. 31.14x 4.36x 15.80x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Artivion, Inc.

Historical PBR trend

Valuation ratios - PBR - Artivion, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Artivion, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Artivion, Inc.

  1. Stock Market
  2. Stocks
  3. AORT Stock
  4. Valuation Artivion, Inc.