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 2,939 - -
Change - -35.37% -18.05% -11.92% 32.01% 49.43% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,787 2,712 2,618
Change - -35.73% -21.32% -11.21% 29.97% 48.83% -2.68% -3.47%
P/E 63.8x -43.5x -54.1x -32.2x -165x 541x 137x 83x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.08x 4.52x 3.96x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.85x 4.32x 3.84x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.6x 3.99x 3.42x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 31.9x 26.7x 21.1x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 243x 109x 61.5x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 52.9x 66.8x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.89% 1.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1068 0.4206 0.6961
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.3 679.7 765.4
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 101.7 124.2
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 24.98 42.55
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.132 20.89 35.25
Net Debt 1 16.09 -1.265 -68.63 -49 -94.05 -151.9 -226.6 -320.8
Reference price 2 69.53 44.38 35.69 30.56 39.56 57.78 57.78 57.78
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
540.86x4.6x31.86x-.--% 2.94B
30.89x4.09x15.79x2.46% 181B
20.43x3.54x12.67x2.95% 117B
22.83x4.47x15.61x1.23% 112B
26.34x2.59x10.38x2.72% 76.56B
18.73x0.22x13.57x0.7% 65.15B
30.39x7.54x19.43x1.32% 52.79B
37.34x3.56x12.2x2.02% 52.78B
37.06x9.21x25.79x-.--% 43.11B
49.13x1.34x12.46x0.2% 32.08B
Average 81.40x 4.12x 16.98x 1.36% 73.59B
Weighted average by Cap. 30.07x 3.95x 15.02x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AtriCure, Inc.

Historical PBR trend

Valuation ratios - PBR - AtriCure, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AtriCure, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AtriCure, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - AtriCure, Inc.
  1. Stock Market
  2. Stocks
  3. ATRC Stock
  4. Valuation AtriCure, Inc.