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 1,333 488.6 355.2 199.5 290.2 298.4 - -
Change - -63.35% -27.3% -43.84% 45.45% 2.84% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 142.3 142.6 144
Change - -75.72% -42.33% -49.69% 98.19% -8.49% 0.24% 0.97%
P/E 169x -4.65x -5.8x -2.43x -155x -203x -237x -237x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 9.1x 16.6x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.74x 1.81x 1.89x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.83x 0.87x 0.91x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -3.27x -4.07x -4.11x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -3.27x -4.07x -4.11x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 -5.2 -3 -4 -0.09 -0.07 -0.06 -0.06
Distribution rate - - - - - - - -
Net sales 1 583.2 369.2 306.9 228.6 213.6 171.5 164.6 157.9
EBITDA 1 24.81 -47.5 -67.43 -91.7 -50.17 -43.57 -35.05 -35.02
EBIT 1 24.22 -74.26 -67.59 -91.8 -50.17 -43.57 -35.05 -35.02
Net income 1 7.729 -105.8 -59.11 -82.18 -38.8 -29.68 -23.48 -23.09
Net Debt 1 -219.5 -218.2 -199.3 -121 -134.7 -156.1 -155.8 -154.4
Reference price 2 67.40 24.20 17.40 9.70 13.96 14.23 14.23 14.23
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.($)
-203.29x0.83x-3.27x - 298M
20.76x6.35x13.89x1.53% 55.23B
31.7x7.83x24.1x0.05% 53.75B
-18.35x4.4x-7.71x-.--% 23.48B
-39.73x12.6x-37.13x-.--% 22B
24.86x4.85x12.85x-.--% 19.78B
24.09x4.69x15.26x-.--% 17.44B
-736.67x34.86x-3924.15x-.--% 14.66B
17.61x5.1x11.9x-.--% 14.07B
39.36x15.8x40.68x0.09% 13.02B
Average -83.97x 9.73x -385.36x 0.19% 23.37B
Weighted average by Cap. -32.70x 9.07x -236.35x 0.38%

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