Company Valuation: Artivion, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 800.4 488.8 733.9 1,198 2,161 1,305 - -
Change - -38.93% 50.16% 63.29% 80.29% -39.6% - -
Enterprise Value (EV) 1,058 761.4 733.9 1,198 2,161 1,305 1,305 1,305
Change - -28.05% -3.6% 63.29% 80.29% -39.6% 0% 0%
P/E -53.6x -25.3x -23.8x -89.3x 217x -100x 93.5x 58.4x
PBR 2.7x 1.72x - - - - - -
PEG - -1x -0.4x 1.6x -1x 0x -0x 1x
Capitalization / Revenue 2.68x 1.56x 2.07x 3.08x 4.9x 2.66x 2.4x 2.15x
EV / Revenue 0x 0x 0x 0x 0x 2.66x 2.4x 2.15x
EV / EBITDA 0x 0x 0x 0x 0x 13.7x 11.4x 9.44x
EV / EBIT 0x 0x 0x 0x 0x 123x 27.6x 23.9x
EV / FCF - - - - - -41.3x 60.7x -
FCF Yield - - - - - -2.42% 1.65% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.38 -0.48 -0.75 -0.32 0.21 -0.27 0.2888 0.4625
Distribution rate - - - - - - - -
Net sales 1 298.8 313.8 354 388.5 441.3 490.4 543.2 607.8
EBITDA 1 44.28 41.56 53.82 71.26 89.6 95.29 114.7 138.3
EBIT 1 8.117 6.201 5.742 38.87 33.74 10.62 47.27 54.63
Net income 1 -14.83 -19.19 -30.69 -13.36 9.768 -12.09 14.8 20.11
Net Debt 257.8 272.6 - - - - - -
Reference price 2 20.35 12.12 17.88 28.59 45.61 26.99 26.99 26.99
Nbr of stocks (in thousands) 39,330 40,329 41,049 41,920 47,375 48,756 - -
Announcement Date 17/02/22 16/02/23 15/02/24 24/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-99.15x - - - 1.31B
32.26x4.34x16.7x2.29% 195B
20.54x3.56x12.55x3.26% 117B
17.63x0.2x12.88x0.74% 61.45B
36.52x3.5x12x2.07% 51.62B
29.92x7.37x19.04x1.34% 51.03B
36.41x6.41x20.12x-.--% 34.27B
46.31x1.31x12.01x0.16% 30.95B
39.35x6.89x24.72x0.27% 23.75B
19.61x3.03x11.04x1.46% 23.41B
Average 17.94x 4.07x 15.67x 1.29% 58.92B
Weighted average by Cap. 29.05x 3.95x 15.32x 1.86%

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. AORT Stock
  4. Valuation Artivion, Inc.