Company Valuation: AtriCure, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,194 2,064 1,692 1,490 1,967 1,432 - -
Change - -35.37% -18.05% -11.92% 32.01% -27.19% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 1,276 1,200 1,094
Change - -35.73% -21.32% -11.21% 29.97% -31.86% -5.98% -8.79%
P/E 63.8x -43.5x -54.1x -32.2x -165x 617x 83.2x 46.8x
PBR 6.61x 4.52x 3.55x 3.24x 4x 2.53x 2.27x 2x
PEG - 0x 1.5x -0.7x 2.2x -5x 0x 0.6x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 2.37x 2.11x 1.88x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 2.11x 1.77x 1.43x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 15.8x 12.3x 9.19x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 222x 57.2x 29.1x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 23.7x 29.3x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 4.23% 3.41% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.0459 0.34 0.6043
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 605 678.5 763.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 80.76 97.38 119.1
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 5.738 20.99 37.67
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 2.66 17.48 30.62
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -156 -232.3 -337.7
Reference price 2 69.53 44.38 35.69 30.56 39.56 28.28 28.28 28.28
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,641 - -
Announcement Date 15/02/22 21/02/23 15/02/24 12/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
616.66x2.11x15.8x - 1.43B
22.76x3.37x12.65x2.81% 158B
18.29x3.19x11.24x3.7% 103B
33.31x8.1x21.17x1.21% 54.49B
15.64x0.18x11.23x0.83% 55.35B
36.82x2.95x10.13x2.61% 40.72B
34.51x1.29x11.32x0.23% 30.48B
28.5x5.07x16.17x-.--% 26.91B
40.43x7x25.25x0.26% 24.05B
23.56x3.01x12.27x1.37% 19.91B
Average 87.05x 3.63x 14.72x 1.45% 51.35B
Weighted average by Cap. 26.84x 3.58x 13.61x 2.11%

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. ATRC Stock
  4. Valuation AtriCure, Inc.