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 1,333 488.6 355.2 199.5 290.2 292.4 - -
Change - -63.35% -27.3% -43.84% 45.45% 0.79% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 130.2 117.6 113.3
Change - -75.72% -42.33% -49.69% 98.19% -16.29% -9.68% -3.6%
P/E 169x -4.65x -5.8x -2.43x -155x -198x -231x -231x
PBR 2x 0.82x 0.64x 0.41x - 0.65x 0.65x 0.66x
PEG - 0x 0.1x -0.1x 1.6x 8.9x 16.2x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.65x 1.65x 1.71x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.73x 0.66x 0.66x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -3.32x -3.89x -3.58x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -3.32x -3.89x -3.58x
EV / FCF -16.7x -1.5x 22.7x -2.53x - 5.21x 9.04x -
FCF Yield -5.97% -66.8% 4.41% -39.5% - 19.2% 11.1% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.07 -0.06 -0.06
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 177.4 176.8 171.5
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -39.16 -30.2 -31.62
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -39.16 -30.2 -31.62
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -26.62 -18.32 -20.22
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -162.3 -174.9 -179.1
Reference price 2 67.40 24.20 17.40 9.70 13.96 13.84 13.84 13.84
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 21,123 - -
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.($)
-197.79x0.73x-3.32x - 292M
20.2x7.1x14.34x1.44% 68.21B
36.48x9.51x29x0.04% 64.25B
-74.38x14.34x-69.16x-.--% 26.54B
-15.61x5.93x-7.46x-.--% 25.61B
27.16x5.09x16.92x-.--% 19.88B
49.41x18.23x36.98x0.31% 17.13B
1290.27x37.31x814.28x-.--% 14.93B
17.57x5.23x12.21x-.--% 14.1B
-85.32x7.81x-64.69x-.--% 12.45B
Average 106.80x 11.13x 77.91x 0.2% 26.34B
Weighted average by Cap. 80.22x 10.51x 50.53x 0.4%

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