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 1,183 - -
Change - -37.67% 68.32% 16.49% 77.54% -4.43% - -
Enterprise Value (EV) 570.3 355.5 598.4 697 1,238 1,183 1,183 1,183
Change - -37.67% 68.32% 16.49% 77.54% -4.43% 0% 0%
P/E 62.4x 27.7x 35.2x 36.7x 55.6x 48.2x 41.7x 37x
PBR - - - - - - - -
PEG - 0.7x 1.1x 3.3x 3.3x 4.96x 2.7x 2.9x
Capitalization / Revenue 13.6x 6.67x 9.13x 9.52x 14.8x 13x 11.7x 10.5x
EV / Revenue 0x 0x 0x 0x 0x 13x 11.7x 10.5x
EV / EBITDA - - - - - 37.3x 34.4x 30.2x
EV / EBIT 0x 0x 0x 0x 0x 39.2x 34.9x 31.8x
EV / FCF - - - - - 66.4x 55x 66.8x
FCF Yield - - - - - 1.5% 1.82% 1.5%
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 92.50 92.50 92.50
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.($)
48.17x - - - 1.18B
40.4x5.23x29.62x0.31% 13.68B
34.12x8.99x26.89x1.27% 4.47B
24.27x2.84x21.11x1.19% 1.28B
-13.65x - - - 355M
Average 26.66x 5.68x 25.87x 0.92% 4.19B
Weighted average by Cap. 37.60x 5.94x 28.43x 0.59%

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