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 49,421 - -
Change - -42.97% 0.25% -5.58% 13.3% -0.1% - -
Enterprise Value (EV) 1 80,616 45,956 45,198 40,285 45,843 45,790 44,226 42,410
Change - -42.99% -1.65% -10.87% 13.8% -0.12% -3.42% -4.11%
P/E 54.4x 30.6x 33.2x 10.6x 46.6x 33.9x 26x 23.1x
PBR 13.9x 7.82x 6.99x 4.36x 4.79x 4.66x 4.05x 3.76x
PEG - 12.14x -5.79x 0x -0.6x 0.9x 0.9x 1.8x
Capitalization / Revenue 15.5x 8.57x 7.7x 8.03x 8.15x 7.31x 6.65x 6.04x
EV / Revenue 15.4x 8.54x 7.53x 7.41x 7.56x 6.77x 5.95x 5.19x
EV / EBITDA 46.6x 23.7x 24.1x 24.1x 25.5x 21.4x 18.6x 15.8x
EV / EBIT 50.6x 25.6x 26.1x 26.6x 27.9x 23.2x 20x 17.1x
EV / FCF 57.3x 47.2x 47.9x 139x 34.3x 53.9x 27.5x 23.3x
FCF Yield 1.74% 2.12% 2.09% 0.72% 2.91% 1.85% 3.64% 4.29%
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 85.74 85.74 85.74
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.($)
33.79x6.76x21.37x-.--% 49.29B
30.49x5.39x20.64x0.3% 227B
34.28x6.21x19.68x0.69% 143B
40.96x10.8x23.84x-.--% 134B
17x3.47x11.31x-.--% 65.29B
19.37x2.33x11.69x2.63% 50.09B
28.59x5.68x19.28x0.7% 41.39B
71.78x6.85x20.89x-.--% 40.28B
19.1x5.33x13.75x1.19% 31.9B
42.1x6.77x23.94x-.--% 31.44B
Average 33.75x 5.96x 18.64x 0.55% 81.3B
Weighted average by Cap. 33.26x 6.30x 19.54x 0.45%

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