AtriCure, Inc.

AtriCure, Inc.

ATRCยทNASDAQ

$26.20

+1.3%
HealthcareMedical - Instruments & Supplies

AtriCure, Inc. develops, manufactures, and sells devices for the surgical ablation of cardiac tissue and systems, and intercostal nerves to medical centers in the United States, Europe, Asia, and internationally. The company offers Isolator Synergy Clamps, a single-use disposable radio frequency products; multifunctional pens and linear ablation devices, such as the MAX Pen device that enables surgeons to evaluate cardiac arrhythmias, perform temporary cardiac pacing, sensing, and stimulation and ablate cardiac tissue with the same device; and the Coolrail device, which enable users to make longer linear lines of ablation. It also provides cryoICE Cryoablation System that enables the user to make linear ablations of varied lengths; EPi-Sense Guided Coagulation System, a single-use disposable device used for the treatment of symptomatic, drug-refractory, and long-standing persistent atrial fibrillation; AtriClip System, an implantable device coupled to a single-use disposable applier; and LARIAT System, a suture-based solution for soft-tissue closure compatible with a range of anatomical shapes. In addition, the company sells Lumitip Dissectors to separate tissues to provide access to key anatomical structures that are targeted for ablation; Glidepath guides for placement of clamps; Subtle Cannula's to support access for EPi-Sense catheters; and various reusable cardiac surgery instruments, which are used during surgical procedures for repair or replacement of certain heart valves. It markets and sells its products through independent distributors and direct sales personnel. The company was incorporated in 2000 and is headquartered in Mason, Ohio.

At a Glance

Live Snapshot
Market Cap$1.33B
EPS-0.2400
P/E Ratio-109.17
Earnings Date08/04/2026
AtriCure, Inc.

AtriCure, Inc. Fair Value Envelope

ATRC ยท NASDAQ

Our analysis suggests that ATRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $26.2, this represents a potential HIDDEN relative to our calculated worth for AtriCure, Inc..

Intrinsic Value
Current Price: $26.2

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$504.8B
+ Cash & Equivalents$167.4M
Firm Value$505.0B
- Debt$88.0M
Equity Value$504.9B
/ Shares Outstanding49,716,988B
DCF Value$10.2K
UNDERVALUED BY 38663%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$114.7M
$229.3M
$458.7M
$917.3M
$1.8B
$3.7B
$7.3B
$14.7B
$29.4B
$58.7B
Maintenance CapEx
-$3.6M
-$7.2M
-$14.5M
-$29.0M
-$57.9M
-$115.8M
-$231.7M
-$463.4M
-$926.7M
-$1.9B
Owner Earnings
$111.0M
$222.1M
$444.2M
$888.4M
$1.8B
$3.6B
$7.1B
$14.2B
$28.4B
$56.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$102.8M
$190.4M
$352.6M
$653.0M
$1.2B
$2.2B
$4.1B
$7.7B
$14.2B
$26.3B
Terminal Value represents 88.7% of Enterprise Value