Company Valuation: CVRx, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 248.9 377.7 654.4 307.4 186.1 37.83 - -
Change - 51.75% 73.26% -53.03% -39.47% -79.67% - -
Enterprise Value (EV) 1 106.8 278.3 593.1 250.8 159.9 48.33 80.77 115.8
Change - 160.48% 113.14% -57.72% -36.23% -69.77% 67.11% 43.39%
P/E -2.94x -9.08x -15.8x -4.78x -3.48x -0.7x -0.74x -0.84x
PBR 1.71x 3.47x 8.64x 4.52x 4.75x 14.1x -1.3x -0.62x
PEG - 0.2x 10.64x -0.1x 0.2x 0.55x 0.15x 0.1x
Capitalization / Revenue 19.1x 16.8x 16.7x 5.99x 3.28x 0.64x 0.57x 0.49x
EV / Revenue 8.2x 12.4x 15.1x 4.89x 2.82x 0.82x 1.22x 1.5x
EV / EBITDA -4.14x -6.61x -16.3x -6.3x -3.17x -1.11x -1.91x -2.66x
EV / EBIT -4.11x -6.54x -13.8x -4.22x -3.12x -0.98x -1.68x -2.72x
EV / FCF -3.69x -6.42x -15x -6.19x -3.92x -1.42x -2.51x -3.69x
FCF Yield -27.1% -15.6% -6.68% -16.2% -25.5% -70.4% -39.8% -27.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.16 -2.02 -1.99 -2.65 -2.04 -2.014 -1.912 -1.7
Distribution rate - - - - - - - -
Net sales 1 13.04 22.47 39.3 51.29 56.65 58.85 66.18 77.34
EBITDA 1 -25.8 -42.12 -36.28 -39.82 -50.51 -43.66 -42.24 -43.53
EBIT 1 -25.97 -42.53 -43.1 -59.49 -51.26 -49.19 -48.04 -42.54
Net income 1 -43.08 -41.43 -41.2 -59.96 -53.31 -53.45 -52.14 -48.43
Net Debt 1 -142.1 -99.45 -61.35 -56.66 -26.19 10.5 42.94 77.99
Reference price 2 12.230 18.350 31.440 12.670 7.100 1.420 1.420 1.420
Nbr of stocks (in thousands) 20,352 20,584 20,816 24,264 26,210 26,642 - -
Announcement Date 15/02/22 26/01/23 25/01/24 04/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-0.71x0.82x-1.11x - 37.83M
33.54x4.08x15.69x2.48% 179B
23.95x4.68x16.31x1.17% 118B
20.4x3.54x12.67x2.97% 117B
31.64x3.06x12.36x2.24% 93.26B
18.15x0.21x13.14x0.72% 63.16B
31.42x7.87x20.23x1.26% 55.68B
39.45x3.63x12.37x2.1% 54.18B
37.95x9.42x26.36x-.--% 44.15B
40.74x3.29x12.28x0.53% 33.95B
Average 27.65x 4.06x 14.03x 1.5% 75.85B
Weighted average by Cap. 29.35x 4.16x 15.26x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CVRx, Inc.

Historical PBR trend

Valuation ratios - PBR - CVRx, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CVRx, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CVRx, Inc.

  1. Stock Market
  2. Stocks
  3. CVRX Stock
  4. Valuation CVRx, Inc.