Company Valuation: IRADIMED CORPORATION

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 570.3 355.5 598.4 697 1,238 1,067 - -
Change - -37.67% 68.32% 16.49% 77.54% -13.77% - -
Enterprise Value (EV) 570.3 355.5 598.4 697 1,238 1,067 1,067 1,067
Change - -37.67% 68.32% 16.49% 77.54% -13.77% 0% 0%
P/E 62.4x 27.7x 35.2x 36.7x 55.6x 43.5x 37.6x 33.4x
PBR - - - - - - - -
PEG - 0.7x 1.1x 3.3x 3.3x 4.48x 2.4x 2.6x
Capitalization / Revenue 13.6x 6.67x 9.13x 9.52x 14.8x 11.7x 10.6x 9.46x
EV / Revenue 0x 0x 0x 0x 0x 11.7x 10.6x 9.46x
EV / EBITDA - - - - - 33.7x 31x 27.3x
EV / EBIT 0x 0x 0x 0x 0x 35.3x 31.5x 28.7x
EV / FCF - - - - - 59.9x 49.6x 60.3x
FCF Yield - - - - - 1.67% 2.01% 1.66%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 1.02 1.35 1.5 1.75 1.92 2.22 2.5
Distribution rate - - - - - - - -
Net sales 1 41.81 53.3 65.56 73.24 83.81 91.2 101 112.8
EBITDA 1 - - - - - 31.7 34.4 39.1
EBIT 1 9.818 15.63 20.04 21.96 26.15 30.2 33.85 37.2
Net income 1 9.325 12.83 17.19 19.23 22.48 24.65 28.45 32
Net Debt - - - - - - - -
Reference price 2 46.21 28.29 47.47 55.00 97.28 83.45 83.45 83.45
Nbr of stocks (in thousands) 12,342 12,566 12,606 12,673 12,721 12,787 - -
Announcement Date 04/02/22 02/02/23 08/02/24 13/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
45.1x - - - 1.07B
40.14x4.89x26.96x0.33% 13.22B
34.37x8.64x25.77x1.27% 4.23B
29.37x2.73x22.07x1.17% 1.27B
-10.7x - - - 300M
Average 27.66x 5.42x 24.94x 0.92% 4.02B
Weighted average by Cap. 37.75x 5.59x 26.36x 0.6%

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. IRMD Stock
  4. Valuation IRADIMED CORPORATION