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 2,970 - -
Change - -35.37% -18.05% -11.92% 32.01% 50.98% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,817 2,743 2,649
Change - -35.73% -21.32% -11.21% 29.97% 50.44% -2.63% -3.44%
P/E 63.8x -43.5x -54.1x -32.2x -165x 553x 139x 83.9x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.13x 4.57x 4x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.9x 4.37x 3.88x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.65x 4.04x 3.46x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 32.2x 27x 21.3x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 246x 110x 62.3x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 53.1x 68.5x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.88% 1.46% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4186 0.6961
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.7 765.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124.2
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.55
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.112 20.78 35.25
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 58.38 58.38 58.38
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
552.95x4.65x32.2x-.--% 2.97B
28.7x3.97x15.34x2.54% 175B
18.75x3.44x12.31x3.18% 113B
16.81x0.2x12.34x0.77% 58.57B
35.42x3.42x11.72x2.13% 50.07B
28.64x7.07x18.26x1.4% 49.92B
34.72x6.1x19.16x-.--% 32.69B
45.51x1.29x11.97x0.21% 30.44B
43.2x7.58x27.18x0.24% 26.07B
54.38x7.25x23.3x0.39% 23.55B
Average 85.91x 4.50x 18.38x 1.09% 56.29B
Weighted average by Cap. 31.82x 3.98x 15.36x 1.86%

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.