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 1,333 488.6 355.2 199.5 290.2 301.3 - -
Change - -63.35% -27.3% -43.84% 45.45% 3.85% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 127.5 113.8 109.3
Change - -75.72% -42.33% -49.69% 98.19% -18.03% -10.68% -3.97%
P/E 169x -4.65x -5.8x -2.43x -155x -479x -719x -359x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 7.2x 21.6x -4x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.69x 1.9x 2.15x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.72x 0.72x 0.78x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -4.98x -5.52x -3.88x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -4.98x -5.52x -3.88x
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 14.37 14.37 14.37
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-479x0.72x-4.98x - 301M
32.61x8.24x25.58x0.06% 54.49B
21.19x6.45x14.07x1.5% 55.93B
-42.46x13.79x-40.26x-.--% 23.87B
-17.97x4.21x-7.37x-.--% 22.86B
25.03x4.92x12.99x-.--% 20B
24.3x4.76x15.52x-.--% 17.48B
46.08x18.68x48.09x0.08% 15.39B
-520.13x36.57x-4077.48x-.--% 15.19B
17.52x5.09x11.85x-.--% 14.02B
Average -89.28x 10.34x -400.20x 0.18% 23.95B
Weighted average by Cap. -19.32x 9.73x -248.24x 0.37%

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