investorscraft@gmail.com

Intrinsic ValueAtriCure, Inc. (ATRC)

Previous Close$35.07
Intrinsic Value
Upside potential
Previous Close
$35.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AtriCure, Inc. operates in the medical device sector, specializing in innovative solutions for the treatment of atrial fibrillation (Afib) and related conditions. The company’s core revenue model is driven by the sale of proprietary surgical ablation systems, left atrial appendage management devices, and complementary diagnostic tools. AtriCure’s products are designed for minimally invasive and hybrid procedures, positioning it as a leader in electrophysiology and cardiac surgery. The company serves hospitals and surgical centers globally, with a strong foothold in the U.S. market. Its technology addresses a growing patient population affected by Afib, a condition with significant unmet clinical needs. AtriCure competes with larger medtech firms but maintains differentiation through specialized, clinically validated solutions. The company’s focus on innovation and surgeon training programs enhances its market penetration and brand loyalty. Regulatory approvals and clinical evidence underpin its credibility, while strategic partnerships and direct sales efforts bolster its commercial reach. AtriCure’s niche expertise and targeted R&D investments position it for sustained growth in a high-value segment of the cardiovascular market.

Revenue Profitability And Efficiency

AtriCure reported revenue of $465.3 million for FY 2024, reflecting its growing adoption in cardiac ablation. However, the company posted a net loss of $44.7 million, with diluted EPS of -$0.95, indicating ongoing investments in R&D and commercialization. Operating cash flow was positive at $12.2 million, suggesting improving operational efficiency despite capital expenditures being negligible for the period.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its current earnings challenges, though its revenue growth trajectory signals potential for future profitability. AtriCure’s capital efficiency is constrained by its loss-making status, but its ability to generate positive operating cash flow demonstrates progress toward sustainable operations. The absence of significant capex suggests a focus on leveraging existing infrastructure.

Balance Sheet And Financial Health

AtriCure maintains a solid liquidity position with $122.7 million in cash and equivalents, providing a buffer against its $76.5 million total debt. The balance sheet reflects a manageable leverage profile, supporting continued investment in growth initiatives. The company’s financial health appears stable, with sufficient resources to fund near-term operations and strategic priorities.

Growth Trends And Dividend Policy

Revenue growth trends indicate strong demand for AtriCure’s products, driven by increasing Afib prevalence and procedural adoption. The company does not pay dividends, reinvesting cash flows into R&D and market expansion. This aligns with its growth-stage focus, prioritizing long-term value creation over shareholder distributions.

Valuation And Market Expectations

AtriCure’s valuation likely reflects its growth potential in the cardiac ablation market, tempered by its current lack of profitability. Investors may weigh its revenue momentum against the timeline to sustained earnings. Market expectations appear balanced between near-term losses and the long-term opportunity in electrophysiology.

Strategic Advantages And Outlook

AtriCure’s strategic advantages include its specialized product portfolio, clinical evidence, and surgeon relationships. The outlook is positive, supported by demographic trends favoring Afib treatment adoption. Execution on commercialization and cost management will be critical to achieving profitability and sustaining competitive differentiation in a dynamic medtech landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount