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 1,333 488.6 355.2 199.5 290.2 317.1 - -
Change - -63.35% -27.3% -43.84% 45.45% 9.27% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 143.2 129.6 125.1
Change - -75.72% -42.33% -49.69% 98.19% -7.92% -9.51% -3.48%
P/E 169x -4.65x -5.8x -2.43x -155x -504x -756x -378x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 7.6x 22.7x -4x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.78x 2x 2.26x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.81x 0.82x 0.89x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -5.6x -6.29x -4.43x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -5.6x -6.29x -4.43x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.03 -0.02 -0.04
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 177.8 158.8 140.2
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 -12.75 -9.038 -16.28
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 15.12 15.12 15.12
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.($)
-504x0.81x-5.6x - 317M
34.14x8.68x26.92x0.05% 56.98B
20.2x6.2x13.51x1.5% 53.58B
-44.73x14.86x-43.31x-.--% 25.63B
-18.5x4.48x-7.85x-.--% 23.51B
24.36x4.79x12.56x-.--% 19.43B
25.29x4.92x16.02x-.--% 18.12B
49.34x20.07x51.69x0.11% 16.46B
-495.91x34.06x-3797.57x-.--% 14.13B
17.96x5.22x12.19x-.--% 14.35B
Average -89.19x 10.41x -372.14x 0.18% 24.25B
Weighted average by Cap. -15.35x 9.82x -210.92x 0.35%

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