|
Market Closed -
NYSE
07:04:21 28/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 301.42 USD | -1.54% |
|
-0.98% | -14.24% |
| 27/10 | General Dynamics Awarded $135.9 Million Army Contract Modification | MT |
| 26/10 | Stryker Completes ZuriMED Acquisition for Shoulder Repair Technology | MT |
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 | 115,617 | - | - |
| Change | - | -8.29% | 22.97% | 20.64% | -2.07% | -13.98% | - | - |
| Enterprise Value (EV) 1 | 110,335 | 102,451 | 121,655 | 144,952 | 146,258 | 124,867 | 121,443 | 118,084 |
| Change | - | -7.14% | 18.74% | 19.15% | 0.9% | -14.63% | -2.74% | -2.77% |
| P/E | 51.3x | 39.6x | 36.3x | 46.4x | 41.8x | 23.4x | 20.4x | 18.1x |
| PBR | 6.79x | 5.56x | 6.11x | 6.65x | 5.99x | 4.4x | 3.8x | 3.27x |
| PEG | - | 2.1x | 1.1x | -7.81x | 5.07x | 0.4x | 1.4x | 1.4x |
| Capitalization / Revenue | 5.9x | 5.02x | 5.55x | 6.07x | 5.35x | 4.26x | 3.92x | 3.64x |
| EV / Revenue | 6.45x | 5.55x | 5.93x | 6.42x | 5.82x | 4.6x | 4.12x | 3.72x |
| EV / EBITDA | 23.2x | 21.5x | 22.7x | 23.6x | 20.7x | 16x | 14.2x | 12.5x |
| EV / EBIT | 25.2x | 23.4x | 24.6x | 25.4x | 22.2x | 17.2x | 15.1x | 13.3x |
| EV / FCF | 40.3x | 50.3x | 39.2x | 41.6x | 34.1x | 31.1x | 24.5x | 20.8x |
| FCF Yield | 2.48% | 1.99% | 2.55% | 2.41% | 2.93% | 3.21% | 4.09% | 4.81% |
| Dividend per Share 2 | 2.585 | 2.835 | 3.05 | 3.24 | 3.4 | 3.594 | 3.824 | 4.107 |
| Rate of return | 0.97% | 1.16% | 1.02% | 0.9% | 0.97% | 1.19% | 1.27% | 1.36% |
| EPS 2 | 5.21 | 6.17 | 8.25 | 7.76 | 8.4 | 12.88 | 14.74 | 16.64 |
| Distribution rate | 49.6% | 45.9% | 37% | 41.8% | 40.5% | 27.9% | 25.9% | 24.7% |
| Net sales 1 | 17,108 | 18,449 | 20,498 | 22,595 | 25,116 | 27,170 | 29,490 | 31,778 |
| EBITDA 1 | 4,753 | 4,755 | 5,348 | 6,142 | 7,064 | 7,792 | 8,559 | 9,429 |
| EBIT 1 | 4,382 | 4,384 | 4,955 | 5,715 | 6,603 | 7,260 | 8,023 | 8,848 |
| Net income 1 | 1,994 | 2,358 | 3,165 | 2,993 | 3,246 | 5,000 | 5,819 | 6,471 |
| Net Debt 1 | 9,453 | 9,929 | 7,879 | 7,695 | 11,848 | 9,250 | 5,827 | 2,467 |
| Reference price 2 | 267.42 | 244.49 | 299.46 | 360.05 | 351.47 | 301.42 | 301.42 | 301.42 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.76x | 4.66x | 16.26x | 1.17% | 117B | |
| 34.7x | 4.1x | 15.76x | 2.47% | 181B | |
| 20.26x | 3.52x | 12.6x | 2.99% | 116B | |
| 30.71x | 2.97x | 11.98x | 2.32% | 89.94B | |
| 18.1x | 0.21x | 13.1x | 0.72% | 62.97B | |
| 31.43x | 7.87x | 20.24x | 1.26% | 55.43B | |
| 38.95x | 3.6x | 12.25x | 2.13% | 53.49B | |
| 38.62x | 9.59x | 26.82x | -.--% | 44.92B | |
| 40.64x | 3.29x | 12.25x | 0.53% | 33.87B | |
| 45.62x | 1.26x | 11.74x | 0.22% | 29.56B | |
| Average | 32.28x | 4.11x | 15.30x | 1.38% | 78.51B | |
| Weighted average by Cap. | 30.09x | 4.06x | 15.13x | 1.78% |
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
