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 1,333 488.6 355.2 199.5 290.2 292.5 - -
Change - -63.35% -27.3% -43.84% 45.45% 0.81% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 118.7 105 100.5
Change - -75.72% -42.33% -49.69% 98.19% -23.7% -11.48% -4.29%
P/E 169x -4.65x -5.8x -2.43x -155x -465x -698x -349x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 7x 20.9x -3x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.65x 1.84x 2.09x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.67x 0.66x 0.72x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -4.64x -5.1x -3.56x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -4.64x -5.1x -3.56x
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 13.95 13.95 13.95
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.($)
-465x0.67x-4.64x - 293M
32.44x8.02x24.72x0.05% 55.01B
20.35x6.27x13.72x1.56% 54.24B
-18.46x4.46x-7.81x-.--% 23.38B
-40.77x12.94x-38.12x-.--% 22.57B
25.4x4.97x13.15x-.--% 20.19B
24.92x4.83x15.71x-.--% 17.86B
-778.79x36.99x-4163.86x-.--% 15.5B
42.81x17.28x44.49x0.09% 14.2B
17.78x5.16x12.03x-.--% 14.2B
Average -113.93x 10.16x -409.06x 0.19% 23.74B
Weighted average by Cap. -37.28x 9.50x -261.68x 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