Company Valuation: CorMedix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.2 174.1 206 491.5 916.3 599.4 - -
Change - 0.53% 18.32% 138.57% 86.44% -34.59% - -
Enterprise Value (EV) 1 107.7 115.3 130 439.8 912.4 490 452.1 599.4
Change - 7.05% 12.71% 238.36% 107.46% -46.3% -7.74% 32.59%
P/E -6.07x -5.7x -4.13x -27x 5.7x 15.5x 136x 17.4x
PBR 2.76x - 2.94x - 2.3x 1.51x 1.68x -
PEG - 4.28x -0.2x 0.4x -0x -0.2x -1.5x 0x
Capitalization / Revenue 907x 2,662x - 11.3x 2.94x 1.78x 2.07x 1.74x
EV / Revenue 564x 1,763x - 10.1x 2.93x 1.45x 1.56x 1.74x
EV / EBITDA - - - -29.5x 4.68x 3.74x 5.88x -
EV / EBIT -3.66x -3.77x -2.65x -19.7x 6.08x 5.85x 43.1x 12.4x
EV / FCF -4.77x -4.69x -3.36x -8.67x 5.28x 3.62x 6.24x -
FCF Yield -21% -21.3% -29.8% -11.5% 18.9% 27.6% 16% -
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 7.690 7.690 7.690
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.($)
15.54x1.45x3.74x - 599M
107.73x6.01x25.48x2.3% 365B
22.51x3.05x10.66x1.77% 65.86B
15.6x7.61x11.67x - 12.76B
14.4x1.79x6.09x3.08% 7.46B
17.92x5.57x14.88x-.--% 4.35B
35.53x2.33x26.43x0.78% 4.05B
36.23x5.65x16.55x - 3.16B
-216.95x - - -.--% 2.52B
Average 5.39x 4.18x 14.44x 1.32% 51.79B
Weighted average by Cap. 87.85x 5.52x 22.50x 2.19%

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.