Company Valuation: CVRx, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 248.9 377.7 654.4 307.4 186.1 137.3 - -
Change - 51.75% 73.26% -53.03% -39.47% -26.21% - -
Enterprise Value (EV) 1 106.8 278.3 593.1 250.8 159.9 162.8 205.8 250.6
Change - 160.48% 113.14% -57.72% -36.23% 1.84% 26.36% 21.78%
P/E -2.94x -9.08x -15.8x -4.78x -3.48x -2.64x -2.73x -3.1x
PBR 1.71x 3.47x 8.64x 4.52x 4.75x -17.9x -2.93x -1.6x
PEG - 0.2x 10.64x -0.1x 0.2x 0.7x 0.78x 0.3x
Capitalization / Revenue 19.1x 16.8x 16.7x 5.99x 3.28x 2.1x 1.8x 1.44x
EV / Revenue 8.2x 12.4x 15.1x 4.89x 2.82x 2.49x 2.7x 2.62x
EV / EBITDA -4.14x -6.61x -16.3x -6.3x -3.17x -3.71x -4.88x -6.6x
EV / EBIT -4.11x -6.54x -13.8x -4.22x -3.12x -3.32x -4.3x -6.34x
EV / FCF -3.69x -6.42x -15x -6.19x -3.92x -4.42x -5.6x -7.65x
FCF Yield -27.1% -15.6% -6.68% -16.2% -25.5% -22.6% -17.9% -13.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.16 -2.02 -1.99 -2.65 -2.04 -1.963 -1.894 -1.668
Distribution rate - - - - - - - -
Net sales 1 13.04 22.47 39.3 51.29 56.65 65.28 76.18 95.55
EBITDA 1 -25.8 -42.12 -36.28 -39.82 -50.51 -43.9 -42.13 -37.94
EBIT 1 -25.97 -42.53 -43.1 -59.49 -51.26 -49.02 -47.85 -39.54
Net income 1 -43.08 -41.43 -41.2 -59.96 -53.31 -52.82 -52.14 -47.59
Net Debt 1 -142.1 -99.45 -61.35 -56.66 -26.19 25.51 68.44 113.3
Reference price 2 12.230 18.350 31.440 12.670 7.100 5.175 5.175 5.175
Nbr of stocks (in thousands) 20,352 20,584 20,816 24,264 26,210 26,536 - -
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.($)
-2.64x2.49x-3.71x - 137M
63.79x7.59x43x-.--% 12.65B
20.92x2.08x10.41x2.19% 6.78B
30.29x6.28x17x1.26% 5.98B
27.38x1.37x8.51x-.--% 5.07B
31.61x9.45x24.04x0.64% 4.75B
18.04x3.17x15.15x3.61% 4.15B
-17.68x439.62x-76.34x-.--% 1.84B
-11.87x2.24x-13.16x - 1.73B
20.02x2.39x9.63x2.16% 1.58B
Average 17.99x 47.67x 3.46x 1.23% 4.47B
Weighted average by Cap. 32.96x 23.01x 17.65x 1.02%

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. CVRX Stock
  4. Valuation CVRx, Inc.