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 1,333 488.6 355.2 199.5 290.2 301.2 - -
Change - -63.35% -27.3% -43.84% 45.45% 3.81% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 145.1 145.5 146.8
Change - -75.72% -42.33% -49.69% 98.19% -6.68% 0.23% 0.95%
P/E 169x -4.65x -5.8x -2.43x -155x -204x -238x -238x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 9.2x 16.7x -
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.76x 1.83x 1.91x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.85x 0.88x 0.93x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -3.33x -4.15x -4.19x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -3.33x -4.15x -4.19x
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 14.26 14.26 14.26
Nbr of stocks (in thousands) 19,781 20,191 20,415 20,567 20,793 21,123 - -
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.($)
-205.86x0.86x-3.4x - 304M
19.56x6.76x13.92x1.48% 64.9B
30.78x7.85x23.88x0.05% 54.05B
-14.66x5x-6.67x-.--% 23.16B
-38.21x12.27x-36.15x-.--% 21.46B
26.99x5.24x13.87x-.--% 21.25B
24.71x4.8x15.6x-.--% 17.94B
51.26x20.9x53.81x0.07% 17.03B
-749.57x35.61x-4008.78x-.--% 14.99B
17.89x5.17x12.07x-.--% 14.25B
Average -83.71x 10.45x -392.19x 0.18% 24.93B
Weighted average by Cap. -29.59x 9.64x -229.22x 0.4%

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