Valuation Masimo Corporation

Stocks

Delayed Nasdaq 06:00:00 10/06/26 am AEST			5-day change	1st Jan Change
179.95 ^USD	+0.01%		-.--%	+38.36%

26/08	Masimo Receives FDA 510(k) Clearance for Root with LiDCO and the Masimo LiDCO Sensor to Provide Continuous Oxygen Delivery	CI
04/08	Masimo Appoints Tim Benner as President, Effective August 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2020	2021	2022	2023	2024	2025
Market Cap ¹	14,776	15,731	7,676	5,769	9,168	6,843
Change	-	6.47%	-51.2%	-24.85%	58.92%	-25.36%
Enterprise Value (EV) ¹	14,169	15,018	8,502	6,576	9,836	7,250
Change	-	6%	-43.39%	-22.66%	49.59%	-26.29%
P/E	64.8x	71.6x	56.2x	72.3x	-29.9x	-45.5x
PBR	10.5x	10.2x	5.73x	4.22x	8.73x	9.2x
PEG	-	-18.53x	-1.6x	-1.7x	0x	0.9x
Capitalization / Revenue	12.9x	12.7x	3.77x	2.82x	4.38x	4.48x
EV / Revenue	12.4x	12.1x	4.18x	3.21x	4.7x	4.75x
EV / EBITDA	49.8x	48.2x	23.7x	29.1x	75.2x	21x
EV / EBIT	55.5x	54.4x	37.5x	44.8x	354x	23.7x
EV / FCF	237x	69x	-367x	208x	63.9x	22.9x
FCF Yield	0.42%	1.45%	-0.27%	0.48%	1.56%	4.36%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	4.14	3.98	2.6	1.51	-5.72	-2.797
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,144	1,239	2,036	2,048	2,094	1,527
EBITDA ¹	284.6	311.4	358.3	225.7	130.8	345.3
EBIT ¹	255.3	275.8	226.6	146.7	27.8	306.5
Net income ¹	240.3	229.6	143.5	81.5	-304.9	-151.5
Net Debt ¹	-607.1	-712.6	825.9	807	668.5	407
Reference price ²	268.38	284.87	146.03	109.17	171.23	127.40
Nbr of stocks (in thousands)	55,055	55,222	52,565	52,841	53,541	53,714
Announcement Date	23/2/21	16/2/22	1/3/23	28/2/24	25/2/25	27/2/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASIMO CORPORATION	-	-	-	-	9.42B
PENUMBRA, INC.	72.94x	7.67x	44.75x	-.--%	12.67B
GETINGE AB	21.8x	2.16x	10.8x	2.1%	7.03B
ASAHI INTECC CO., LTD.	32.12x	6.68x	18.09x	1.19%	6.32B
MINIMED GROUP, INC.	32.11x	1.53x	9.59x	-.--%	5.64B
APT MEDICAL INC.	34.14x	10.12x	25.58x	0.59%	5.14B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	17.89x	2.99x	15.53x	3.48%	3.89B
NOVOCURE LIMITED	-14.25x	2.71x	-15.97x	-	2.08B
IMPLANTICA AG	-18.06x	436.97x	-77.76x	-.--%	1.77B
NAKANISHI INC.	20.78x	2.44x	8.81x	2.07%	1.62B
Average	22.16x	52.59x	4.38x	1.18%	5.56B
Weighted average by Cap.	36.37x	21.91x	18.34x	0.96%