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 1,066 - -
Change - -38.93% 50.16% 63.29% 80.29% -50.65% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,066 1,066 1,066
Change - -28.05% -3.6% 63.29% 80.29% -50.65% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -62.5x 82.5x 47.3x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -0x 0.6x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.17x 1.96x 1.75x
EV / Revenue 0x 0x 0x 0x 0x 2.17x 1.96x 1.75x
EV / EBITDA 0x 0x 0x 0x 0x 11.2x 9.3x 7.71x
EV / EBIT 0x 0x 0x 0x 0x 100x 22.6x 19.5x
EV / FCF - - - - - -33.7x 49.6x -
FCF Yield - - - - - -2.96% 2.02% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.35 0.265 0.4625
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.4 543.2 607.8
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.29 114.7 138.3
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 -16.53 11.4 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 21.87 21.87 21.87
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-61.51x - - - 1.05B
30.38x4.03x15.56x2.5% 178B
20.17x3.63x13.01x2.99% 121B
21.93x4.3x15.02x1.28% 108B
26.23x2.58x10.35x2.73% 75.7B
18.44x0.21x13.38x0.71% 64.15B
30.93x7.69x19.79x1.29% 53.49B
36.4x3.49x11.96x2.08% 51.45B
35.83x8.9x24.94x-.--% 41.68B
48.27x1.33x12.29x0.2% 31.52B
Average 20.71x 4.02x 15.15x 1.53% 72.58B
Weighted average by Cap. 27.36x 3.91x 14.77x 1.9%

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.