Company Valuation: CVRx, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 248.9 377.7 654.4 307.4 186.1 37.03 - -
Change - 51.75% 73.26% -53.03% -39.47% -80.1% - -
Enterprise Value (EV) 1 106.8 278.3 593.1 250.8 159.9 47.53 79.97 115
Change - 160.48% 113.14% -57.72% -36.23% -70.27% 68.23% 43.83%
P/E -2.94x -9.08x -15.8x -4.78x -3.48x -0.69x -0.73x -0.82x
PBR 1.71x 3.47x 8.64x 4.52x 4.75x 13.8x -1.28x -0.6x
PEG - 0.2x 10.64x -0.1x 0.2x 0.55x 0.14x 0.1x
Capitalization / Revenue 19.1x 16.8x 16.7x 5.99x 3.28x 0.63x 0.56x 0.48x
EV / Revenue 8.2x 12.4x 15.1x 4.89x 2.82x 0.81x 1.21x 1.49x
EV / EBITDA -4.14x -6.61x -16.3x -6.3x -3.17x -1.09x -1.89x -2.64x
EV / EBIT -4.11x -6.54x -13.8x -4.22x -3.12x -0.97x -1.66x -2.7x
EV / FCF -3.69x -6.42x -15x -6.19x -3.92x -1.4x -2.49x -3.66x
FCF Yield -27.1% -15.6% -6.68% -16.2% -25.5% -71.6% -40.2% -27.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.16 -2.02 -1.99 -2.65 -2.04 -2.014 -1.912 -1.7
Distribution rate - - - - - - - -
Net sales 1 13.04 22.47 39.3 51.29 56.65 58.85 66.18 77.34
EBITDA 1 -25.8 -42.12 -36.28 -39.82 -50.51 -43.66 -42.24 -43.53
EBIT 1 -25.97 -42.53 -43.1 -59.49 -51.26 -49.19 -48.04 -42.54
Net income 1 -43.08 -41.43 -41.2 -59.96 -53.31 -53.45 -52.14 -48.43
Net Debt 1 -142.1 -99.45 -61.35 -56.66 -26.19 10.5 42.94 77.99
Reference price 2 12.230 18.350 31.440 12.670 7.100 1.390 1.390 1.390
Nbr of stocks (in thousands) 20,352 20,584 20,816 24,264 26,210 26,642 - -
Announcement Date 2/15/22 1/26/23 1/25/24 2/4/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.67x0.79x-1.06x - 35.97M
30.7x4.06x15.71x2.44% 180B
23.23x4.55x15.85x1.21% 114B
19.83x3.46x12.37x3.06% 114B
26.93x2.64x10.6x2.68% 78.39B
18.65x0.21x13.46x0.7% 64.88B
31.09x7.72x19.92x1.28% 54.02B
36.76x3.52x12.05x2.06% 51.96B
37.64x9.35x26.14x-.--% 43.79B
34.55x6.06x19.02x-.--% 32.45B
Average 25.87x 4.24x 14.41x 1.49% 73.34B
Weighted average by Cap. 27.43x 4.19x 15.29x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CVRx, Inc.

Historical PBR trend

Valuation ratios - PBR - CVRx, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CVRx, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CVRx, Inc.

  1. Stock Market
  2. Stocks
  3. CVRX Stock
  4. Valuation CVRx, Inc.