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 1,333 488.6 355.2 199.5 290.2 287.5 - -
Change - -63.35% -27.3% -43.84% 45.45% -0.92% - -
Enterprise Value (EV) 1 1,114 270.4 156 78.46 155.5 113.6 100 95.49
Change - -75.72% -42.33% -49.69% 98.19% -26.93% -11.99% -4.51%
P/E 169x -4.65x -5.8x -2.43x -155x -457x -686x -343x
PBR 2x 0.82x 0.64x 0.41x - - - -
PEG - 0x 0.1x -0.1x 1.6x 6.9x 20.6x -3x
Capitalization / Revenue 2.29x 1.32x 1.16x 0.87x 1.36x 1.62x 1.81x 2.05x
EV / Revenue 1.91x 0.73x 0.51x 0.34x 0.73x 0.64x 0.63x 0.68x
EV / EBITDA 44.9x -5.69x -2.31x -0.86x -3.1x -4.44x -4.85x -3.39x
EV / EBIT 46x -3.64x -2.31x -0.85x -3.1x -4.44x -4.85x -3.38x
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 13.71 13.71 13.71
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.($)
-457x0.64x-4.44x - 287M
20.83x6.36x13.92x1.53% 55.27B
32.72x8.17x25.61x0.05% 54.15B
-41.75x13.26x-39.07x-.--% 23.11B
-18.34x4.38x-7.67x-.--% 23.22B
25.44x5.01x13.23x-.--% 20.33B
24.96x4.84x15.73x-.--% 17.91B
-612.56x37.5x-1557.05x-.--% 15.76B
45.31x18.35x47.24x0.08% 15B
17.3x5.01x11.68x-.--% 13.82B
Average -96.31x 10.35x -148.08x 0.18% 23.89B
Weighted average by Cap. -26.67x 9.74x -92.30x 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