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 1,138 - -
Change - -38.93% 50.16% 63.29% 80.29% -47.31% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,138 1,138 1,138
Change - -28.05% -3.6% 63.29% 80.29% -47.31% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -66.7x 88.1x 50.5x
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 2.32x 2.1x 1.87x
EV / Revenue 0x 0x 0x 0x 0x 2.32x 2.1x 1.87x
EV / EBITDA 0x 0x 0x 0x 0x 11.9x 9.93x 8.23x
EV / EBIT 0x 0x 0x 0x 0x 107x 24.1x 20.8x
EV / FCF - - - - - -36x 53x -
FCF Yield - - - - - -2.78% 1.89% -
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 23.35 23.35 23.35
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.($)
29.07x4.01x15.51x2.51% 178B
19.49x3.56x12.71x3.06% 118B
16.91x0.2x12.41x0.77% 58.92B
34.87x3.38x11.58x2.17% 49.29B
27.56x6.78x17.54x1.45% 48.17B
35.82x6.3x19.78x-.--% 33.72B
40.85x1.21x11.23x0.23% 27.76B
42.25x7.41x26.57x0.25% 25.5B
50.52x6.81x21.88x0.42% 22.1B
Average 33.04x 4.41x 16.58x 1.21% 62.32B
Weighted average by Cap. 28.59x 3.96x 15.23x 1.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!