Company Valuation: CorMedix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.2 174.1 206 491.5 916.3 590 - -
Change - 0.53% 18.32% 138.57% 86.44% -35.61% - -
Enterprise Value (EV) 1 107.7 115.3 130 439.8 912.4 480.6 442.7 590
Change - 7.05% 12.71% 238.36% 107.46% -47.32% -7.89% 33.28%
P/E -6.07x -5.7x -4.13x -27x 5.7x 15.7x 137x 17.6x
PBR 2.76x - 2.94x - 2.3x 1.53x 1.7x -
PEG - 4.28x -0.2x 0.4x -0x -0.2x -1.5x 0x
Capitalization / Revenue 907x 2,662x - 11.3x 2.94x 1.75x 2.04x 1.71x
EV / Revenue 564x 1,763x - 10.1x 2.93x 1.43x 1.53x 1.71x
EV / EBITDA - - - -29.5x 4.68x 3.67x 5.76x -
EV / EBIT -3.66x -3.77x -2.65x -19.7x 6.08x 5.74x 42.3x 12.2x
EV / FCF -4.77x -4.69x -3.36x -8.67x 5.28x 3.55x 6.11x -
FCF Yield -21% -21.3% -29.8% -11.5% 18.9% 28.1% 16.4% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.75 -0.74 -0.91 -0.3 2.04 0.495 0.0567 0.4425
Distribution rate - - - - - - - -
Net sales 1 0.1909 0.0654 - 43.47 311.7 337.1 289.3 345.3
EBITDA 1 - - - -14.89 195.1 130.9 76.89 -
EBIT 1 -29.44 -30.62 -48.96 -22.36 150.1 83.73 10.48 48.24
Net income 1 -28.21 -29.7 -46.34 -17.93 163.1 45.67 5.329 42.78
Net Debt 1 -65.47 -58.79 -76.03 -51.69 -3.905 -109.4 -147.3 -
Reference price 2 4.550 4.220 3.760 8.100 11.630 7.790 7.790 7.790
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.($)
15.29x1.43x3.67x - 590M
36.99x13.22x28x0.53% 1,144B
37.96x6.39x17.99x2.06% 625B
36.9x8.47x17.49x2.38% 511B
21.13x5.1x12.68x2.57% 377B
108.1x6.04x25.89x2.3% 366B
21.5x5.61x13.79x2.85% 291B
22.06x4.46x12.76x1.98% 262B
27.87x7.15x12.8x2.3% 237B
-45.73x7.01x27.13x2.11% 194B
Average 28.21x 6.49x 17.22x 2.12% 400.85B
Weighted average by Cap. 35.48x 8.34x 20.49x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CorMedix Inc.

Historical PBR trend

Valuation ratios - PBR - CorMedix Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CorMedix Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CorMedix Inc.

  1. Stock Market
  2. Stocks
  3. CRMD Stock
  4. Valuation CorMedix Inc.