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 51,997 - -
Change - -42.97% 0.25% -5.58% 13.3% 5.11% - -
Enterprise Value (EV) 1 80,616 45,956 45,198 40,285 45,843 48,366 46,802 44,986
Change - -42.99% -1.65% -10.87% 13.8% 5.5% -3.23% -3.88%
P/E 54.4x 30.6x 33.2x 10.6x 46.6x 35.6x 27.3x 24.3x
PBR 13.9x 7.82x 6.99x 4.36x 4.79x 4.9x 4.27x 3.95x
PEG - 12.14x -5.79x 0x -0.6x 0.9x 0.9x 1.9x
Capitalization / Revenue 15.5x 8.57x 7.7x 8.03x 8.15x 7.69x 7x 6.36x
EV / Revenue 15.4x 8.54x 7.53x 7.41x 7.56x 7.16x 6.3x 5.5x
EV / EBITDA 46.6x 23.7x 24.1x 24.1x 25.5x 22.6x 19.6x 16.7x
EV / EBIT 50.6x 25.6x 26.1x 26.6x 27.9x 24.5x 21.2x 18.1x
EV / FCF 57.3x 47.2x 47.9x 139x 34.3x 57x 29.1x 24.7x
FCF Yield 1.74% 2.12% 2.09% 0.72% 2.91% 1.76% 3.44% 4.04%
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 6,759 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 2,121
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 90.21 90.21 90.21
Nbr of stocks (in thousands) 624,334 618,260 606,500 589,800 580,300 576,400 - -
Announcement Date 26/01/22 31/01/23 06/02/24 11/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.65x7.16x22.63x-.--% 52B
30.98x5.47x20.96x0.3% 230B
36.45x6.54x20.74x0.66% 152B
40.87x10.62x23.48x-.--% 132B
17.48x3.59x11.63x-.--% 67.88B
19.58x2.35x11.75x2.61% 51.05B
29.98x5.8x19.77x0.67% 43.38B
72.6x6.92x21.08x-.--% 40.74B
20.86x5.8x14.97x1.11% 34.67B
43.56x7.09x25.03x-.--% 32.55B
Average 34.80x 6.13x 19.20x 0.53% 83.58B
Weighted average by Cap. 34.08x 6.40x 19.96x 0.44%

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