ATRC
AtriCure Inc
Price:  
31.76 
USD
Volume:  
166,072.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AtriCure Intrinsic Value

-159.60 %
Upside

What is the intrinsic value of AtriCure?

As of 2025-07-06, the Intrinsic Value of AtriCure Inc (ATRC) is (18.91) USD. This AtriCure valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.76 USD, the upside of AtriCure Inc is -159.60%.

The range of the Intrinsic Value is (48.21) - (12.02) USD

Is AtriCure undervalued or overvalued?

Based on its market price of 31.76 USD and our intrinsic valuation, AtriCure Inc (ATRC) is overvalued by 159.60%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

31.76 USD
Stock Price
(18.91) USD
Intrinsic Value
Intrinsic Value Details

AtriCure Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (48.21) - (12.02) (18.91) -159.6%
DCF (Growth 10y) (12.05) - (43.73) (18.18) -157.2%
DCF (EBITDA 5y) (3.01) - (3.16) (1,234.50) -123450.0%
DCF (EBITDA 10y) (3.60) - (2.58) (1,234.50) -123450.0%
Fair Value -3.86 - -3.86 -3.86 -112.14%
P/E (21.56) - (27.09) (26.80) -184.4%
EV/EBITDA (2.85) - (2.21) (2.67) -108.4%
EPV (7.03) - (11.38) (9.20) -129.0%
DDM - Stable (6.99) - (39.19) (23.09) -172.7%
DDM - Multi (5.97) - (27.19) (9.92) -131.2%

AtriCure Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,572.12
Beta 1.04
Outstanding shares (mil) 49.50
Enterprise Value (mil) 1,535.32
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 7.26%
WACC 8.68%