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 1,610 - -
Change - -35.37% -18.05% -11.92% 32.01% -18.15% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,454 1,378 1,272
Change - -35.73% -21.32% -11.21% 29.97% -22.37% -5.25% -7.65%
P/E 63.8x -43.5x -54.1x -32.2x -165x 693x 93.5x 52.6x
PBR 6.61x 4.52x 3.55x 3.24x 4x 2.84x 2.55x 2.24x
PEG - 0x 1.5x -0.7x 2.2x -6x 0x 0.7x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 2.66x 2.37x 2.11x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 2.4x 2.03x 1.67x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 18x 14.1x 10.7x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 253x 65.6x 33.8x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 26.9x 33.6x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 3.71% 2.97% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.0459 0.34 0.6043
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 605 678.5 763.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 80.76 97.38 119.1
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 5.738 20.99 37.67
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 2.66 17.48 30.62
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -156 -232.3 -337.7
Reference price 2 69.53 44.38 35.69 30.56 39.56 31.79 31.79 31.79
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,641 - -
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.($)
693.2x2.4x18x - 1.61B
23.6x3.54x13.29x2.67% 166B
18.86x3.29x11.59x3.56% 106B
16.3x0.18x11.67x0.8% 57.69B
32.35x7.85x20.53x1.24% 53.2B
39.39x3.1x10.64x2.44% 43.56B
41.35x1.48x13.02x0.19% 36.52B
29.11x5.18x16.53x-.--% 27.49B
43.44x7.53x27.19x0.24% 25.84B
24x3.51x12.61x1.21% 21.27B
Average 96.16x 3.81x 15.51x 1.37% 53.98B
Weighted average by Cap. 28.46x 3.65x 14.08x 2.01%

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. ATRC Stock
  4. Valuation AtriCure, Inc.