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 1,176 - -
Change - -38.93% 50.16% 63.29% 80.29% -45.55% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,176 1,176 1,176
Change - -28.05% -3.6% 63.29% 80.29% -45.55% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -68.9x 91.1x 52.2x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -1x 0.7x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.4x 2.17x 1.94x
EV / Revenue 0x 0x 0x 0x 0x 2.4x 2.17x 1.94x
EV / EBITDA 0x 0x 0x 0x 0x 12.3x 10.3x 8.51x
EV / EBIT 0x 0x 0x 0x 0x 111x 24.9x 21.5x
EV / FCF - - - - - -37.2x 54.7x -
FCF Yield - - - - - -2.69% 1.83% -
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 24.13 24.13 24.13
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.($)
-68.94x - - - 1.18B
29.38x4.05x15.66x2.48% 179B
19.2x3.51x12.56x3.1% 116B
17.22x0.2x12.61x0.76% 60B
35.27x3.41x11.68x2.14% 49.85B
27.56x6.78x17.54x1.45% 48.05B
35.89x6.31x19.82x-.--% 33.79B
44.45x1.29x11.95x0.21% 30.21B
43.27x7.59x27.23x0.24% 26.12B
52.64x7.06x22.71x0.4% 22.98B
Average 23.59x 4.47x 16.86x 1.2% 56.77B
Weighted average by Cap. 28.94x 3.98x 15.38x 1.85%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!