Company Valuation: Amarin Corporation plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,333 488.6 355.2 199.5 290.2 343.3 - -
Change - -63.35% -27.3% -43.84% 45.45% 18.3% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 169.4 155.8 151.3
Change - -75.72% -42.33% -49.69% 98.19% 8.94% -8.04% -2.9%
P/E 169x -4.65x -5.8x -2.43x -155x -468x 298x 252x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 7.7x -1x 13.9x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.88x 1.78x 1.82x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.93x 0.81x 0.8x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -6.62x -7.56x -5.36x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -6.62x -7.56x -5.36x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.035 0.055 0.065
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 182.2 192.9 188.4
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -25.57 -20.61 -28.21
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -25.58 -20.61 -28.21
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -15.02 22.13 27.06
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -173.9 -187.5 -192
Reference price 2 67.40 24.20 17.40 9.70 13.96 16.37 16.37 16.37
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 20,969 - -
Announcement Date 01/03/22 01/03/23 29/02/24 12/03/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-467.71x0.93x-6.62x - 343M
35.82x9.04x28.05x0.05% 59.1B
20.71x6.39x13.83x1.45% 55.19B
-19.36x4.94x-8.63x-.--% 24.67B
-42.26x14x-40.82x-.--% 24.19B
24.52x4.85x12.6x-.--% 19.69B
24.5x4.84x16.04x-.--% 17.56B
48.53x19.97x52.67x0.06% 16.22B
-520.97x35.77x-3987.51x-.--% 14.84B
17.56x5.1x11.91x-.--% 14.04B
Average -87.87x 10.58x -390.85x 0.17% 24.58B
Weighted average by Cap. -17.01x 9.98x -229.37x 0.34%

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. AMRN Stock
  4. Valuation Amarin Corporation plc