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 1,113 - -
Change - -37.67% 68.32% 16.49% 77.54% -10.03% - -
Enterprise Value (EV) 570.3 355.5 598.4 697 1,238 1,113 1,113 1,113
Change - -37.67% 68.32% 16.49% 77.54% -10.03% 0% 0%
P/E 62.4x 27.7x 35.2x 36.7x 55.6x 45.3x 39.2x 34.8x
PBR - - - - - - - -
PEG - 0.7x 1.1x 3.3x 3.3x 4.66x 2.5x 2.8x
Capitalization / Revenue 13.6x 6.67x 9.13x 9.52x 14.8x 12.2x 11x 9.87x
EV / Revenue 0x 0x 0x 0x 0x 12.2x 11x 9.87x
EV / EBITDA - - - - - 35.1x 32.4x 28.5x
EV / EBIT 0x 0x 0x 0x 0x 36.9x 32.9x 29.9x
EV / FCF - - - - - 62.5x 51.8x 62.9x
FCF Yield - - - - - 1.6% 1.93% 1.59%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 1.02 1.35 1.5 1.75 1.92 2.22 2.5
Distribution rate - - - - - - - -
Net sales 1 41.81 53.3 65.56 73.24 83.81 91.2 101 112.8
EBITDA 1 - - - - - 31.7 34.4 39.1
EBIT 1 9.818 15.63 20.04 21.96 26.15 30.2 33.85 37.2
Net income 1 9.325 12.83 17.19 19.23 22.48 24.65 28.45 32
Net Debt - - - - - - - -
Reference price 2 46.21 28.29 47.47 55.00 97.28 87.07 87.07 87.07
Nbr of stocks (in thousands) 12,342 12,566 12,606 12,673 12,721 12,787 - -
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.($)
45.35x - - - 1.11B
40.92x4.9x27.18x0.32% 12.82B
35x8.79x26.23x1.25% 4.41B
31.18x2.77x22.15x0.79% 1.23B
-10.59x - - - 297M
Average 28.37x 5.49x 25.19x 0.79% 3.97B
Weighted average by Cap. 38.48x 5.68x 26.62x 0.58%

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