Artivion Inc (AORT) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Artivion Inc (US:AORT), trading at 27.67. In 2025, Artivion Inc generated $441.33 Million in revenue and -$911,000 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Artivion Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 27.67
- Recent Revenue (2025): $441.33 Million
- Free Cash Flow (2025): -$911,000
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.