Company Valuation: Edwards Lifesciences Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80,883 46,128 46,246 43,663 49,471 50,873 - -
Change - -42.97% 0.25% -5.58% 13.3% 2.83% - -
Enterprise Value (EV) 1 80,616 45,956 45,198 40,285 45,843 47,242 45,678 43,862
Change - -42.99% -1.65% -10.87% 13.8% 3.05% -3.31% -3.98%
P/E 54.4x 30.6x 33.2x 10.6x 46.6x 34.9x 26.7x 23.7x
PBR 13.9x 7.82x 6.99x 4.36x 4.79x 4.79x 4.17x 3.87x
PEG - 12.14x -5.79x 0x -0.6x 0.9x 0.9x 1.9x
Capitalization / Revenue 15.5x 8.57x 7.7x 8.03x 8.15x 7.53x 6.85x 6.22x
EV / Revenue 15.4x 8.54x 7.53x 7.41x 7.56x 6.99x 6.15x 5.36x
EV / EBITDA 46.6x 23.7x 24.1x 24.1x 25.5x 22.1x 19.2x 16.3x
EV / EBIT 50.6x 25.6x 26.1x 26.6x 27.9x 24x 20.7x 17.7x
EV / FCF 57.3x 47.2x 47.9x 139x 34.3x 55.6x 28.4x 24.1x
FCF Yield 1.74% 2.12% 2.09% 0.72% 2.91% 1.8% 3.52% 4.14%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.38 2.44 2.3 6.97 1.83 2.531 3.304 3.718
Distribution rate - - - - - - - -
Net sales 1 5,232 5,382 6,005 5,440 6,068 6,760 7,429 8,177
EBITDA 1 1,729 1,936 1,879 1,670 1,800 2,137 2,384 2,687
EBIT 1 1,594 1,796 1,734 1,514 1,644 1,971 2,212 2,484
Net income 1 1,503 1,522 1,402 4,175 1,074 1,435 1,897 2,054
Net Debt 1 -267 -172.7 -1,048 -3,378 -3,628 -3,631 -5,195 -7,011
Reference price 2 129.55 74.61 76.25 74.03 85.25 88.26 88.26 88.26
Nbr of stocks (in thousands) 624,334 618,260 606,500 589,800 580,300 576,400 - -
Announcement Date 26/1/22 31/1/23 6/2/24 11/2/25 10/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.88x6.99x22.11x-.--% 50.87B
32.37x5.68x21.76x0.28% 241B
35.73x6.44x20.4x0.66% 149B
42.63x11.26x24.86x-.--% 139B
16.35x3.36x10.93x-.--% 62.81B
18.76x2.27x11.4x2.71% 48.21B
30.48x6.04x20.52x0.66% 44.11B
73.82x7.03x21.43x-.--% 41.42B
48.45x7.8x27.53x-.--% 36.18B
19.27x5.37x13.88x1.18% 32.19B
Average 35.27x 6.22x 19.48x 0.55% 84.45B
Weighted average by Cap. 34.96x 6.61x 20.52x 0.43%

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. EW Stock
  4. Valuation Edwards Lifesciences Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!