Company Valuation: AtriCure, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,194 2,064 1,692 1,490 1,967 1,984 - -
Change - -35.37% -18.05% -11.92% 32.01% 0.86% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,831 1,757 1,662
Change - -35.73% -21.32% -11.21% 29.97% -2.24% -4.05% -5.41%
P/E 63.8x -43.5x -54.1x -32.2x -165x 369x 93.1x 56.1x
PBR 6.61x 4.52x 3.55x 3.24x 4x 3.44x 3.06x 2.67x
PEG - 0x 1.5x -0.7x 2.2x -3x 0x 0.9x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 3.27x 2.92x 2.59x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 3.02x 2.58x 2.17x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 21x 17.3x 13.4x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 160x 70.3x 39.1x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 34.5x 43.9x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 2.9% 2.28% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1056 0.4188 0.6947
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.2 679.6 764.6
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.37 101.6 123.9
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.51
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.12 20.79 35.23
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -153 -227.2 -322.2
Reference price 2 69.53 44.38 35.69 30.56 39.56 39.00 39.00 39.00
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
Announcement Date 15/02/22 21/02/23 15/02/24 12/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
369.39x3.02x20.95x - 1.98B
30.2x4.11x15.95x2.44% 182B
19.53x3.41x11.99x3.45% 110B
17.04x0.19x12.04x0.77% 59.59B
31.84x7.93x20.18x1.25% 55.04B
37.04x3.28x11.19x2.31% 46.87B
40.3x1.45x12.76x0.2% 35.55B
35.05x6.15x19.32x-.--% 32.81B
40.67x7.12x25.57x0.26% 24.54B
25.64x3.76x13.17x1.12% 22.69B
Average 64.67x 4.04x 16.31x 1.31% 57.19B
Weighted average by Cap. 29.84x 3.93x 15.11x 1.91%

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. ATRC Stock
  4. Valuation AtriCure, Inc.