Valuation Edwards Lifesciences Corporation

Stocks

Market Closed - NYSE 00:00:02 15/10/2026 +04			5-day change	1st Jan Change
86.45 ^USD	+1.38%		+0.78%	+1.41%

03:50pm	Baird Adjusts Price Target on Edwards Lifesciences to $90 From $94	MT
10-05	Evercore ISI Adjusts Price Target on Edwards Lifesciences to $102 From $100, Keeps Outperform Rating	MT

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	49,830	-	-
Change	-	-42.97%	0.25%	-5.58%	13.3%	0.73%	-	-
Enterprise Value (EV) ¹	80,616	45,956	45,198	40,285	45,843	46,199	44,635	42,819
Change	-	-42.99%	-1.65%	-10.87%	13.8%	0.78%	-3.38%	-4.07%
P/E	54.4x	30.6x	33.2x	10.6x	46.6x	34.8x	26x	23.2x
PBR	13.9x	7.82x	6.99x	4.36x	4.79x	4.7x	4.09x	3.79x
PEG	-	12.14x	-5.79x	0x	-0.6x	1x	0.8x	1.9x
Capitalization / Revenue	15.5x	8.57x	7.7x	8.03x	8.15x	7.37x	6.7x	6.09x
EV / Revenue	15.4x	8.54x	7.53x	7.41x	7.56x	6.83x	6x	5.23x
EV / EBITDA	46.6x	23.7x	24.1x	24.1x	25.5x	21.7x	18.8x	16x
EV / EBIT	50.6x	25.6x	26.1x	26.6x	27.9x	23.5x	20.2x	17.3x
EV / FCF	57.3x	47.2x	47.9x	139x	34.3x	54.4x	27.7x	23.6x
FCF Yield	1.74%	2.12%	2.09%	0.72%	2.91%	1.84%	3.61%	4.25%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.38	2.44	2.3	6.97	1.83	2.486	3.322	3.733
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,232	5,382	6,005	5,440	6,068	6,763	7,433	8,185
EBITDA ¹	1,729	1,936	1,879	1,670	1,800	2,131	2,378	2,680
EBIT ¹	1,594	1,796	1,734	1,514	1,644	1,970	2,212	2,481
Net income ¹	1,503	1,522	1,402	4,175	1,074	1,435	1,898	2,040
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	86.45	86.45	86.45
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDWARDS LIFESCIENCES CORPORATION	34.77x	6.83x	21.68x	-.--%	49.83B
THERMO FISHER SCIENTIFIC, INC.	33.45x	5.86x	22.43x	0.28%	249B
DANAHER CORPORATION	38.23x	6.77x	21.45x	0.63%	158B
INTUITIVE SURGICAL, INC.	44.89x	12.07x	26.63x	-.--%	148B
BOSTON SCIENTIFIC CORPORATION	16.16x	3.25x	10.59x	-.--%	62.32B
SIEMENS HEALTHINEERS AG	19.71x	2.38x	12.06x	2.55%	49.61B
VEEVA SYSTEMS INC.	45.53x	11.13x	24.54x	-.--%	48.14B
AGILENT TECHNOLOGIES, INC.	33.9x	6.7x	22.76x	0.59%	49.06B
WATERS CORPORATION	76.44x	7.29x	22.2x	-.--%	42.9B
ILLUMINA, INC.	54.94x	8.87x	31.53x	-.--%	41.04B
Average	39.80x	7.11x	21.59x	0.41%	89.82B
Weighted average by Cap.	38.00x	7.26x	22.05x	0.36%