Company Valuation: IRADIMED CORPORATION

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 570.3 355.5 598.4 697 1,238 1,240 - -
Change - -37.67% 68.32% 16.49% 77.54% 0.23% - -
Enterprise Value (EV) 570.3 355.5 598.4 697 1,238 1,240 1,240 1,240
Change - -37.67% 68.32% 16.49% 77.54% 0.23% 0% 0%
P/E 62.4x 27.7x 35.2x 36.7x 55.6x 50.8x 44.8x 39x
PBR - - - - - - - -
PEG - 0.7x 1.1x 3.3x 3.3x 5.56x 3.4x 2.6x
Capitalization / Revenue 13.6x 6.67x 9.13x 9.52x 14.8x 13.6x 12.3x 11x
EV / Revenue 0x 0x 0x 0x 0x 13.6x 12.3x 11x
EV / EBITDA - - - - - 39.5x 36.2x 31.8x
EV / EBIT 0x 0x 0x 0x 0x 41.5x 37.9x 33.3x
EV / FCF - - - - - 69.7x 57.7x 70.1x
FCF Yield - - - - - 1.44% 1.73% 1.43%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 1.02 1.35 1.5 1.75 1.91 2.165 2.49
Distribution rate - - - - - - - -
Net sales 1 41.81 53.3 65.56 73.24 83.81 91.2 100.9 112.6
EBITDA 1 - - - - - 31.4 34.3 39
EBIT 1 9.818 15.63 20.04 21.96 26.15 29.9 32.7 37.2
Net income 1 9.325 12.83 17.19 19.23 22.48 24.55 27.8 31.9
Net Debt - - - - - - - -
Reference price 2 46.21 28.29 47.47 55.00 97.28 97.03 97.03 97.03
Nbr of stocks (in thousands) 12,342 12,566 12,606 12,673 12,721 12,783 - -
Announcement Date 2/4/22 2/2/23 2/8/24 2/13/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.8x - - - 1.24B
39.25x5.04x28.43x0.32% 13.35B
30.97x7.86x23.49x1.06% 3.86B
22.56x2.59x19.26x1.28% 1.18B
-12.9x - - - 335M
Average 26.13x 5.16x 23.73x 0.89% 3.99B
Weighted average by Cap. 36.50x 5.47x 26.80x 0.54%

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. IRMD Stock
  4. Valuation IRADIMED CORPORATION