AtriCure, Inc. (ATRC) Discounted Future Market Cap - Discounting Cash Flows
AtriCure, Inc.
ATRC (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 44.44 USD
Estimated net income -91.12 Mil. USD
Estimated market capitalization 3.59 Bil. USD
Market capitalization discounted to present 2.11 Bil. USD
Shares Outstanding 47.39 Mil.
Earnings Per Share (EPS) -0.81 USD
Market Price 31.9 USD
Price to Earnings (PE) Ratio -39.6

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 465.3 480.1 446.8 514.3 591.9 681.3 784.2
Revenue Growth Rate 16.55% 3.17% -3.97% 15.1% 15.1% 15.1% 15.1%
Net Income -44.7 -38.18 -51.92 -59.76 -68.78 -79.17 -91.12

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 277.1 480.1 465.3 399.2 330.4 274.3 206.5 230.8 201.6 174.7 155.1 129.8
Cost of Revenue 72.11 122 117.8 98.88 84.44 68.47 57.22 60.47 54.51 48.55 44.01 36.88
Gross Profit 205 358.1 347.5 300.4 245.9 205.9 149.3 170.3 147.1 126.2 111.1 92.88
Gross Margin 73.5% 74.6% 74.69% 75.23% 74.44% 75.04% 72.29% 73.8% 72.97% 72.21% 71.63% 71.58%
Operating Income -33.55 -35.05 -40.01 -26.68 -42.67 -47.3 -44.23 -33.12 -17.13 -24.98 -31.14 -26.72
Operating Margin -13.82% -7.3% -8.6% -6.68% -12.92% -17.24% -21.42% -14.35% -8.49% -14.3% -20.07% -20.59%
Net Income -27.41 -38.18 -44.7 -30.44 -46.47 50.2 -48.16 -35.19 -21.14 -26.89 -33.34 -27.21
Net Margin -11.62% -7.95% -9.61% -7.62% -14.06% 18.3% -23.32% -15.25% -10.48% -15.39% -21.49% -20.97%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 277.1 480.1 465.3 399.2 330.4 274.3 206.5 230.8 201.6 174.7 155.1 129.8
Revenue Growth Rate 15.1% 3.17% 16.55% 20.84% 20.43% 32.83% -10.52% 14.47% 15.4% 12.64% 19.54% 20.75%
Net Income -27.41 -38.18 -44.7 -30.44 -46.47 50.2 -48.16 -35.19 -21.14 -26.89 -33.34 -27.21
Net Margin -11.62% -7.95% -9.61% -7.62% -14.06% 18.3% -23.32% -15.25% -10.48% -15.39% -21.49% -20.97%
Net Income Growth Rate -22.37% -14.59% 46.85% -34.49% -192.6% -204.2% 36.83% 66.5% -21.4% -19.34% 22.51% 67.86%
Stockholders Equity 340.7 454.6 461 466.2 456.8 483.8 412.4 247.3 249.4 161.2 168.4 186.7
Equity Growth Rate 14.43% -1.38% -1.11% 2.06% -5.58% 17.3% 66.73% -0.817% 54.74% -4.32% -9.77% 40.85%
Return on Invested Capital (ROIC) -9.15% -8.38% -9.91% -5.98% -9.15% -9.14% -7.11% -6.95% -6.09% -11.68% -13.96% -12.29%
After-tax Operating Income -33.83 -36.07 -40.95 -27.21 -42.92 -47.12 -44.34 -33.31 -17.31 -24.99 -31.18 -26.76
Income Tax Rate -0.876% -2.91% -2.34% -1.98% -0.58% 0.373% -0.237% -0.569% -1.08% -0.052% -0.12% -0.132%
Invested Capital 393.2 430.5 413.2 455.1 469 515.2 623.5 479.5 284.3 214 223.4 217.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us