Company Valuation: CorMedix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.2 174.1 206 491.5 916.3 646.9 - -
Change - 0.53% 18.32% 138.57% 86.44% -29.4% - -
Enterprise Value (EV) 107.7 115.3 130 439.8 912.4 646.9 646.9 646.9
Change - 7.05% 12.71% 238.36% 107.46% -29.1% 0% 0%
P/E -6.07x -5.7x -4.13x -27x 5.7x 17x 138x 18.8x
PBR 2.76x - 2.94x - 2.3x - - -
PEG - 4.28x -0.2x 0.4x -0x -0.2x -1.6x 0x
Capitalization / Revenue 907x 2,662x - 11.3x 2.94x 1.92x 2.26x 1.87x
EV / Revenue 0x 0x - 0x 0x 1.92x 2.26x 1.87x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x 0x 7.63x 52.4x 13.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.75 -0.74 -0.91 -0.3 2.04 0.488 0.06 0.4425
Distribution rate - - - - - - - -
Net sales 1 0.1909 0.0654 - 43.47 311.7 337.1 286.5 345.3
EBITDA - - - -14.89 195.1 - - -
EBIT 1 -29.44 -30.62 -48.96 -22.36 150.1 84.74 12.35 48.24
Net income 1 -28.21 -29.7 -46.34 -17.93 163.1 45.66 5.686 42.78
Net Debt -65.47 -58.79 -76.03 -51.69 -3.905 - - -
Reference price 2 4.550 4.220 3.760 8.100 11.630 8.300 8.300 8.300
Nbr of stocks (in thousands) 38,065 41,260 54,790 60,677 78,789 77,944 - -
Announcement Date 3/29/22 3/30/23 3/12/24 3/25/25 3/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.01x - - - 647M
108.04x6.02x25.53x2.3% 366B
23.54x3.2x11.19x1.68% 70.76B
14.62x7.18x11x - 11.96B
17x2.19x7.45x2.61% 8.72B
20.89x6.55x17.44x-.--% 5B
42.63x2.67x30.49x0.67% 4.59B
36.37x5.67x16.61x - 3.16B
-218.65x - - -.--% 2.54B
Average 6.83x 4.78x 17.10x 1.21% 52.6B
Weighted average by Cap. 87.46x 5.52x 22.57x 2.16%

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. CRMD Stock
  4. Valuation CorMedix Inc.