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 1,054 - -
Change - -37.67% 68.32% 16.49% 77.54% -14.8% - -
Enterprise Value (EV) 570.3 355.5 598.4 697 1,238 1,054 1,054 1,054
Change - -37.67% 68.32% 16.49% 77.54% -14.8% 0% 0%
P/E 62.4x 27.7x 35.2x 36.7x 55.6x 42.9x 37.1x 33x
PBR - - - - - - - -
PEG - 0.7x 1.1x 3.3x 3.3x 4.42x 2.4x 2.6x
Capitalization / Revenue 13.6x 6.67x 9.13x 9.52x 14.8x 11.6x 10.4x 9.35x
EV / Revenue 0x 0x 0x 0x 0x 11.6x 10.4x 9.35x
EV / EBITDA - - - - - 33.3x 30.7x 27x
EV / EBIT 0x 0x 0x 0x 0x 34.9x 31.1x 28.3x
EV / FCF - - - - - 59.2x 49x 59.6x
FCF Yield - - - - - 1.69% 2.04% 1.68%
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 82.46 82.46 82.46
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.($)
42.95x - - - 1.05B
38.05x4.77x26.28x0.33% 12.52B
33.24x8.37x24.97x1.32% 4.2B
29.76x2.76x22.35x1.15% 1.24B
-11.05x - - - 310M
Average 26.59x 5.30x 24.54x 0.93% 3.87B
Weighted average by Cap. 35.95x 5.47x 25.71x 0.62%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!