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 1,321 - -
Change - -38.93% 50.16% 63.29% 80.29% -38.87% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,321 1,321 1,321
Change - -28.05% -3.6% 63.29% 80.29% -38.87% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -100x 93.8x 58.6x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -0x 1x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.69x 2.43x 2.17x
EV / Revenue 0x 0x 0x 0x 0x 2.69x 2.43x 2.17x
EV / EBITDA 0x 0x 0x 0x 0x 13.9x 11.5x 9.55x
EV / EBIT 0x 0x 0x 0x 0x 124x 27.9x 24.2x
EV / FCF - - - - - -41.8x 61.4x -
FCF Yield - - - - - -2.39% 1.63% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.27 0.2888 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 -12.09 14.8 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 27.09 27.09 27.09
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.($)
-99.96x - - - 1.32B
31.66x4.27x16.42x2.33% 191B
20.41x3.54x12.48x3.28% 116B
17.72x0.21x12.93x0.74% 61.75B
30.15x7.44x19.2x1.32% 51.51B
36.25x3.48x11.93x2.09% 51.24B
36.5x6.42x20.17x-.--% 34.36B
45.98x1.3x12.01x0.17% 30.73B
39.78x6.96x24.99x0.26% 24.01B
19.43x3x10.94x1.48% 23.23B
Average 17.79x 4.07x 15.68x 1.3% 58.51B
Weighted average by Cap. 28.81x 3.94x 15.24x 1.87%

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.