CVRX, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.69 USD | +2.08% |
|
-1.41% | -53.28% |
| Jan. 31 | CVRx, Inc. Announces Appointment of Kevin Hykes as President, Effective February 12, 2024 | CI |
| Jan. 31 | CVRx, Inc. Announces Chief Executive Officer Changes, Effective February 12, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 248.9 | 377.7 | 654.4 | 317.2 | - | - |
| Enterprise Value (EV) 1 | 106.8 | 278.3 | 593.1 | 280.1 | 304.6 | 316 |
| P/E ratio | -2.94 x | -9.08 x | -15.8 x | -7.51 x | -9.45 x | -17.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 19.1 x | 16.8 x | 16.7 x | 5.78 x | 4.13 x | 2.85 x |
| EV / Revenue | 8.2 x | 12.4 x | 15.1 x | 5.1 x | 3.97 x | 2.84 x |
| EV / EBITDA | -4.14 x | -6.61 x | -16.3 x | -7.34 x | -10.1 x | -15.1 x |
| EV / FCF | -3.69 x | -6.42 x | -15 x | -9.66 x | -15.2 x | -45.1 x |
| FCF Yield | -27.1% | -15.6% | -6.68% | -10.4% | -6.57% | -2.22% |
| Price to Book | 1.71 x | 3.47 x | 8.64 x | 5.65 x | 8.74 x | 10.1 x |
| Nbr of stocks (in thousands) | 20,352 | 20,584 | 20,816 | 21,595 | - | - |
| Reference price 2 | 12.23 | 18.35 | 31.44 | 14.69 | 14.69 | 14.69 |
| Announcement Date | 2/15/22 | 1/26/23 | 1/25/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 13.04 | 22.47 | 39.3 | 54.89 | 76.74 | 111.4 |
| EBITDA 1 | - | -25.8 | -42.12 | -36.28 | -38.16 | -30.13 | -20.93 |
| EBIT 1 | - | -25.97 | -42.53 | -43.1 | -41.73 | -33.35 | -18.95 |
| Operating Margin | - | -199.2% | -189.27% | -109.69% | -76.03% | -43.45% | -17% |
| Earnings before Tax (EBT) 1 | - | -42.99 | -41.32 | -41.05 | -42.41 | -34.44 | -20.48 |
| Net income 1 | -14.11 | -43.08 | -41.43 | -41.2 | -41.93 | -34.4 | -20.57 |
| Net margin | - | -330.45% | -184.38% | -104.85% | -76.38% | -44.82% | -18.47% |
| EPS 2 | -37.18 | -4.160 | -2.020 | -1.990 | -1.957 | -1.555 | -0.8565 |
| Free Cash Flow 1 | - | -28.92 | -43.36 | -39.61 | -29 | -20 | -7 |
| FCF margin | - | -221.81% | -192.99% | -100.81% | -52.83% | -26.06% | -6.28% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/9/21 | 2/15/22 | 1/26/23 | 1/25/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3.395 | 3.658 | 4.076 | 5.031 | 6.186 | 7.176 | 7.979 | 9.5 | 10.51 | 11.3 | 11.37 | 13 | 14.56 | 15.95 | 16.41 |
| EBITDA 1 | -7.249 | -8.732 | -9.846 | -10.92 | -9.999 | -11.35 | -10.33 | -10.15 | -7.859 | -7.942 | -10.55 | -10.04 | -8.676 | -9.052 | -4.623 |
| EBIT 1 | -7.291 | -8.788 | -9.908 | -11.01 | -10.13 | -11.48 | -12.16 | -11.75 | -9.528 | -9.661 | -11.4 | -10.87 | -10.14 | -9.699 | -5.713 |
| Operating Margin | -214.76% | -240.24% | -243.08% | -218.92% | -163.69% | -159.96% | -152.43% | -123.71% | -90.65% | -85.46% | -100.25% | -83.59% | -69.59% | -60.82% | -34.81% |
| Earnings before Tax (EBT) 1 | -6.11 | -10.54 | -9.965 | -11.05 | -9.798 | -10.51 | -11.34 | -11.62 | -8.971 | -9.124 | -11.36 | -11.08 | -10.09 | -9.656 | -5.841 |
| Net income 1 | -6.133 | -10.57 | -9.991 | -11.07 | -9.83 | -10.54 | -11.37 | -11.65 | -9.011 | -9.163 | -11.37 | -11.09 | -10.13 | -9.665 | -5.864 |
| Net margin | -180.65% | -288.96% | -245.12% | -220.06% | -158.91% | -146.82% | -142.51% | -122.64% | -85.73% | -81.05% | -99.96% | -85.26% | -69.53% | -60.61% | -35.73% |
| EPS 2 | -0.3000 | -0.5200 | -0.4900 | -0.5400 | -0.4800 | -0.5100 | -0.5500 | -0.5600 | -0.4300 | -0.4400 | -0.5394 | -0.5013 | -0.4680 | -0.4502 | -0.3500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 2/15/22 | 4/25/22 | 7/28/22 | 11/1/22 | 1/26/23 | 4/27/23 | 7/25/23 | 10/26/23 | 1/25/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 142 | 99.4 | 61.3 | 37.1 | 12.7 | 1.21 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -28.9 | -43.4 | -39.6 | -29 | -20 | -7 |
| ROE (net income / shareholders' equity) | - | -47.2% | -32.5% | -44.5% | -63.9% | -92.6% | -99.5% |
| ROA (Net income/ Total Assets) | - | -39.6% | -29.9% | -34.3% | -50.6% | -63.5% | -50.1% |
| Assets 1 | - | 108.7 | 138.7 | 120.1 | 82.94 | 54.14 | 41.1 |
| Book Value Per Share 2 | - | 7.160 | 5.290 | 3.640 | 2.600 | 1.680 | 1.450 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 1.18 | 0.69 | 0.59 | 1 | 1 | 1 |
| Capex / Sales | - | 9.07% | 3.05% | 1.5% | 1.82% | 1.3% | 0.9% |
| Announcement Date | 4/9/21 | 2/15/22 | 1/26/23 | 1/25/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
14.69
USD
Average target price
34
USD
Spread / Average Target
+131.45%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -53.28% | 317M | |
| +73.17% | 12.38B | |
| -18.74% | 7.92B | |
| +16.15% | 7.2B | |
| +4.81% | 5.84B | |
| +5.99% | 5.01B | |
| +27.07% | 4.53B | |
| -21.67% | 3.88B | |
| -40.82% | 2.23B | |
| +1.49% | 2.02B |
- Stock Market
- Equities
- CVRX Stock
- Financials CVRx, Inc.
