Company Valuation: AtriCure, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,194 2,064 1,692 1,490 1,967 2,212 - -
Change - -35.37% -18.05% -11.92% 32.01% 12.48% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,060 1,986 1,891
Change - -35.73% -21.32% -11.21% 29.97% 10% -3.6% -4.76%
P/E 63.8x -43.5x -54.1x -32.2x -165x 412x 104x 62.6x
PBR 6.61x 4.52x 3.55x 3.24x 4x 3.82x 3.4x 2.98x
PEG - 0x 1.5x -0.7x 2.2x -3x 0x 0.9x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 3.65x 3.25x 2.89x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 3.4x 2.92x 2.47x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 23.5x 19.5x 15.3x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 180x 79.5x 44.5x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 38.8x 49.6x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 2.58% 2.02% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4186 0.6946
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.6 764.6
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.51
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.112 20.78 35.22
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -152.1 -226.3 -320.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 43.49 43.49 43.49
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
Announcement Date 2/15/22 2/21/23 2/15/24 2/12/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
412.58x3.4x23.59x-.--% 2.22B
31.83x4.29x16.61x2.32% 192B
20.57x3.56x12.52x3.28% 116B
17.2x0.2x12.44x0.76% 59.95B
31.77x7.93x20.18x1.25% 54.64B
37.93x3.42x11.71x2.14% 50B
36.4x6.41x20.11x-.--% 34.26B
46.2x1.31x12.01x0.16% 31.15B
41.08x7.2x25.83x0.26% 24.79B
20.67x3.12x11.69x1.41% 24.07B
Average 69.62x 4.08x 16.67x 1.16% 58.92B
Weighted average by Cap. 31.02x 4.03x 15.47x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ATRC Stock
  4. Valuation AtriCure, Inc.