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 48,631 - -
Change - -42.97% 0.25% -5.58% 13.3% -1.7% - -
Enterprise Value (EV) 1 80,616 45,956 45,198 40,285 45,843 45,000 43,436 41,620
Change - -42.99% -1.65% -10.87% 13.8% -1.84% -3.48% -4.18%
P/E 54.4x 30.6x 33.2x 10.6x 46.6x 33.3x 25.5x 22.7x
PBR 13.9x 7.82x 6.99x 4.36x 4.79x 4.58x 3.99x 3.7x
PEG - 12.14x -5.79x 0x -0.6x 0.9x 0.8x 1.8x
Capitalization / Revenue 15.5x 8.57x 7.7x 8.03x 8.15x 7.19x 6.55x 5.95x
EV / Revenue 15.4x 8.54x 7.53x 7.41x 7.56x 6.66x 5.85x 5.09x
EV / EBITDA 46.6x 23.7x 24.1x 24.1x 25.5x 21.1x 18.2x 15.5x
EV / EBIT 50.6x 25.6x 26.1x 26.6x 27.9x 22.8x 19.6x 16.8x
EV / FCF 57.3x 47.2x 47.9x 139x 34.3x 53x 27x 22.9x
FCF Yield 1.74% 2.12% 2.09% 0.72% 2.91% 1.89% 3.71% 4.37%
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 84.37 84.37 84.37
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.($)
33.34x6.66x21.06x-.--% 48.63B
30.31x5.36x20.53x0.3% 225B
33.76x6.12x19.41x0.7% 141B
40.01x10.53x23.25x-.--% 130B
16.22x3.33x10.84x-.--% 62.29B
18.99x2.29x11.51x2.68% 49.39B
28.62x5.68x19.3x0.7% 41.42B
71.49x6.83x20.81x-.--% 40.12B
18.7x5.21x13.45x1.22% 31.23B
41.74x6.72x23.73x-.--% 31.17B
Average 33.32x 5.87x 18.39x 0.56% 80.08B
Weighted average by Cap. 32.85x 6.20x 19.30x 0.46%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!