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 3,000 - -
Change - -35.37% -18.05% -11.92% 32.01% 52.51% - -
Enterprise Value (EV) 1 3,210 2,063 1,623 1,441 1,873 2,848 2,773 2,679
Change - -35.73% -21.32% -11.21% 29.97% 52.06% -2.62% -3.4%
P/E 63.8x -43.5x -54.1x -32.2x -165x 552x 140x 84.7x
PBR 6.61x 4.52x 3.55x 3.24x 4x 5.18x 4.62x 4.04x
PEG - 0x 1.5x -0.7x 2.2x -4x 0x 1.3x
Capitalization / Revenue 11.6x 6.25x 4.24x 3.2x 3.68x 4.95x 4.41x 3.92x
EV / Revenue 11.7x 6.24x 4.06x 3.1x 3.5x 4.7x 4.08x 3.5x
EV / EBITDA -366x -943x 83.5x 46.3x 30.3x 32.5x 27.2x 21.7x
EV / EBIT -67.9x -48.3x -60.8x -36x -198x 248x 111x 63.8x
EV / FCF -136x -52.9x -216x 1,934x 38.8x 54x 68.3x -
FCF Yield -0.73% -1.89% -0.46% 0.05% 2.58% 1.85% 1.46% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.09 -1.02 -0.66 -0.95 -0.24 0.1068 0.4206 0.6966
Distribution rate - - - - - - - -
Net sales 1 274.3 330.4 399.2 465.3 534.5 606.3 680.2 765.3
EBITDA 1 -8.776 -2.188 19.45 31.12 61.77 87.49 102 123.7
EBIT 1 -47.3 -42.67 -26.68 -40.01 -9.447 11.46 25.02 41.98
Net income 1 50.2 -46.47 -34.85 -44.7 -11.45 7.132 20.89 35.13
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 58.97 58.97 58.97
Nbr of stocks (in thousands) 45,932 46,508 47,395 48,753 49,717 50,866 - -
Announcement Date 2/15/22 2/21/23 2/15/24 2/12/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
552x4.7x32.55x-.--% 3B
33.54x4.08x15.69x2.48% 179B
23.95x4.68x16.31x1.17% 118B
20.4x3.54x12.67x2.97% 117B
31.64x3.06x12.36x2.24% 93.26B
18.15x0.21x13.14x0.72% 63.16B
31.42x7.87x20.23x1.26% 55.68B
39.45x3.63x12.37x2.1% 54.18B
37.95x9.42x26.36x-.--% 44.15B
40.74x3.29x12.28x0.53% 33.95B
Average 82.92x 4.45x 17.39x 1.35% 76.14B
Weighted average by Cap. 31.41x 4.17x 15.33x 1.82%

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.