|
Real-time Estimate
Cboe BZX
02:44:14 12/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 271.78 USD | +0.66% |
|
-10.81% | -23.08% |
| 10:49pm | Bonesupport signs distribution agreement with Stryker | FW |
| 10:47pm | BoneSupport enters distribution partnership with Stryker in Australia and New Zealand | FW |
Company Valuation: Stryker Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100,882 | 92,522 | 113,776 | 137,257 | 134,410 | 103,569 | - | - |
| Change | - | -8.29% | 22.97% | 20.64% | -2.07% | -22.95% | - | - |
| Enterprise Value (EV) 1 | 110,335 | 102,451 | 121,655 | 144,952 | 146,258 | 112,694 | 109,461 | 106,094 |
| Change | - | -7.14% | 18.74% | 19.15% | 0.9% | -22.95% | -2.87% | -3.08% |
| P/E | 51.3x | 39.6x | 36.3x | 46.4x | 41.8x | 21x | 18.3x | 16.2x |
| PBR | 6.79x | 5.56x | 6.11x | 6.65x | 5.99x | 3.94x | 3.4x | 2.92x |
| PEG | - | 2.1x | 1.1x | -7.81x | 5.07x | 0.4x | 1.2x | 1.3x |
| Capitalization / Revenue | 5.9x | 5.02x | 5.55x | 6.07x | 5.35x | 3.8x | 3.49x | 3.24x |
| EV / Revenue | 6.45x | 5.55x | 5.93x | 6.42x | 5.82x | 4.13x | 3.69x | 3.32x |
| EV / EBITDA | 23.2x | 21.5x | 22.7x | 23.6x | 20.7x | 14.4x | 12.7x | 11.2x |
| EV / EBIT | 25.2x | 23.4x | 24.6x | 25.4x | 22.2x | 15.5x | 13.6x | 11.9x |
| EV / FCF | 40.3x | 50.3x | 39.2x | 41.6x | 34.1x | 28.1x | 21.9x | 18.6x |
| FCF Yield | 2.48% | 1.99% | 2.55% | 2.41% | 2.93% | 3.56% | 4.56% | 5.38% |
| Dividend per Share 2 | 2.585 | 2.835 | 3.05 | 3.24 | 3.4 | 3.598 | 3.828 | 4.112 |
| Rate of return | 0.97% | 1.16% | 1.02% | 0.9% | 0.97% | 1.33% | 1.42% | 1.52% |
| EPS 2 | 5.21 | 6.17 | 8.25 | 7.76 | 8.4 | 12.87 | 14.77 | 16.64 |
| Distribution rate | 49.6% | 45.9% | 37% | 41.8% | 40.5% | 28% | 25.9% | 24.7% |
| Net sales 1 | 17,108 | 18,449 | 20,498 | 22,595 | 25,116 | 27,276 | 29,647 | 31,947 |
| EBITDA 1 | 4,753 | 4,755 | 5,348 | 6,142 | 7,064 | 7,819 | 8,586 | 9,452 |
| EBIT 1 | 4,382 | 4,384 | 4,955 | 5,715 | 6,603 | 7,286 | 8,058 | 8,894 |
| Net income 1 | 1,994 | 2,358 | 3,165 | 2,993 | 3,246 | 4,942 | 5,746 | 6,398 |
| Net Debt 1 | 9,453 | 9,929 | 7,879 | 7,695 | 11,848 | 9,125 | 5,893 | 2,525 |
| Reference price 2 | 267.42 | 244.49 | 299.46 | 360.05 | 351.47 | 270.01 | 270.01 | 270.01 |
| Nbr of stocks (in thousands) | 377,240 | 378,430 | 379,938 | 381,216 | 382,424 | 383,573 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 30/1/24 | 28/1/25 | 29/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.98x | 4.13x | 14.41x | 1.33% | 104B | |
| 17.45x | 2.24x | 8.69x | 2.94% | 11.67B | |
| -210.63x | 14.29x | 1696.21x | -.--% | 10.04B | |
| 21.19x | 9.76x | 16.89x | 1.95% | 3.99B | |
| 23.85x | - | - | - | 2.4B | |
| -1580.51x | 1.91x | 8.94x | -.--% | 1.97B | |
| 16.32x | 4.26x | 8.33x | 3.75% | 1.53B | |
| Average | -241.62x | 6.10x | 292.25x | 1.66% | 19.31B | |
| Weighted average by Cap. | -19.86x | 4.87x | 141.07x | 1.4% |
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
- Stock Market
- Stocks
- SYK Stock
- Valuation Stryker Corporation
Select your edition
All financial news and data tailored to specific country editions
