Company Valuation: CONMED Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,146 2,702 3,368 2,114 1,257 1,310 - -
Change - -34.83% 24.64% -37.22% -40.53% 4.2% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 2,004 1,889 1,762
Change - -22.5% 15.81% -30.62% -31.52% -2.31% -5.74% -6.71%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 10.9x 9.39x 8.43x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.11x 0.97x 0.85x
PEG - 0x -0x 0x -0.4x 0x 0.6x 0.7x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 0.96x 0.91x 0.87x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.47x 1.32x 1.16x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.36x 6.45x 6.36x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.87x 8.53x 7.15x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 10.3x 11.5x 10.1x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 9.72% 8.67% 9.87%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 - - -
Rate of return 0.56% 0.9% 0.73% 1.17% 1.97% - - -
EPS 2 1.94 -2.68 2.04 4.25 1.51 3.98 4.635 5.16
Distribution rate 41.2% -29.9% 39.2% 18.8% 53% - - -
Net sales 1 1,011 1,045 1,245 1,307 1,375 1,362 1,434 1,514
EBITDA 1 197.2 188.7 235.4 265.6 275.9 272.3 292.9 277.2
EBIT 1 143.3 131.3 174.4 202.8 216 203 221.4 246.4
Net income 1 62.54 -80.58 64.46 132.4 47.06 120.5 140.1 153.6
Net Debt 1 663.8 1,026 949.6 881.3 794.1 694 579 452.2
Reference price 2 141.76 88.64 109.51 68.44 40.60 43.51 43.51 43.51
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 30,109 - -
Announcement Date 26/1/22 2/2/23 31/1/24 5/2/25 28/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.72x1.45x7.27x-.--% 1.29B
29.22x4.03x15.68x2.51% 180B
18.88x3.31x11.63x3.57% 107B
17.24x0.19x12.17x0.77% 60.29B
30.98x7.52x19.65x1.29% 50.19B
38.96x3.1x10.58x2.46% 43.08B
37.15x1.36x11.97x0.26% 32.77B
29.08x5.2x16.59x-.--% 27.61B
38.27x6.7x24x0.28% 23.1B
23.57x3.45x12.39x1.23% 20.86B
Average 27.41x 3.63x 14.19x 1.24% 54.52B
Weighted average by Cap. 27.40x 3.70x 14.49x 2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CNMD Stock
  4. Valuation CONMED Corporation