|
Real-time Estimate
Cboe BZX
00:37:13 07/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 323.14 USD | -3.56% |
|
+10.96% | -7.86% |
| 11-02 | Rothschild & Co Redburn Adjusts Price Target on Stryker to $336 From $360 | MT |
| 10-30 | Stryker's Q3 Miss Expected, But Negative Tone on Underperformance Unexpected, Truist Says | 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 | 127,562 | - | - |
| Change | - | -8.29% | 22.97% | 20.64% | -2.07% | -5.1% | - | - |
| Enterprise Value (EV) 1 | 110,335 | 102,451 | 121,655 | 144,952 | 146,258 | 137,176 | 133,910 | 130,132 |
| Change | - | -7.14% | 18.74% | 19.15% | 0.9% | -6.21% | -2.38% | -2.82% |
| P/E | 51.3x | 39.6x | 36.3x | 46.4x | 41.8x | 28.9x | 24.2x | 21x |
| PBR | 6.79x | 5.56x | 6.11x | 6.65x | 5.99x | 5x | 4.34x | 3.74x |
| PEG | - | 2.1x | 1.1x | -7.81x | 5.07x | 0.8x | 1.2x | 1.4x |
| Capitalization / Revenue | 5.9x | 5.02x | 5.55x | 6.07x | 5.35x | 4.76x | 4.36x | 4.14x |
| EV / Revenue | 6.45x | 5.55x | 5.93x | 6.42x | 5.82x | 5.12x | 4.58x | 4.23x |
| EV / EBITDA | 23.2x | 21.5x | 22.7x | 23.6x | 20.7x | 17.5x | 16.1x | 14.3x |
| EV / EBIT | 25.2x | 23.4x | 24.6x | 25.4x | 22.2x | 19.1x | 17.2x | 15.3x |
| EV / FCF | 40.3x | 50.3x | 39.2x | 41.6x | 34.1x | 33.2x | 26.2x | 22.4x |
| FCF Yield | 2.48% | 1.99% | 2.55% | 2.41% | 2.93% | 3.02% | 3.82% | 4.46% |
| Dividend per Share 2 | 2.585 | 2.835 | 3.05 | 3.24 | 3.4 | 3.624 | 3.817 | 4.099 |
| Rate of return | 0.97% | 1.16% | 1.02% | 0.9% | 0.97% | 1.08% | 1.14% | 1.22% |
| EPS 2 | 5.21 | 6.17 | 8.25 | 7.76 | 8.4 | 11.6 | 13.84 | 15.96 |
| Distribution rate | 49.6% | 45.9% | 37% | 41.8% | 40.5% | 31.3% | 27.6% | 25.7% |
| Net sales 1 | 17,108 | 18,449 | 20,498 | 22,595 | 25,116 | 26,811 | 29,251 | 30,787 |
| EBITDA 1 | 4,753 | 4,755 | 5,348 | 6,142 | 7,064 | 7,819 | 8,325 | 9,097 |
| EBIT 1 | 4,382 | 4,384 | 4,955 | 5,715 | 6,603 | 7,172 | 7,770 | 8,500 |
| Net income 1 | 1,994 | 2,358 | 3,165 | 2,993 | 3,246 | 4,527 | 5,505 | 6,114 |
| Net Debt 1 | 9,453 | 9,929 | 7,879 | 7,695 | 11,848 | 9,614 | 6,348 | 2,570 |
| Reference price 2 | 267.42 | 244.49 | 299.46 | 360.05 | 351.47 | 335.08 | 335.08 | 335.08 |
| Nbr of stocks (in thousands) | 377,240 | 378,430 | 379,938 | 381,216 | 382,424 | 380,691 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 30/01/24 | 28/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.76x | 5.12x | 17.49x | 1.08% | 128B | |
| 37.58x | 4.41x | 16.56x | 2.28% | 197B | |
| 22.7x | 3.83x | 13.73x | 2.7% | 128B | |
| 33.69x | 3.23x | 13.02x | 2.12% | 99B | |
| 18.02x | 0.21x | 13.44x | 0.7% | 64.82B | |
| 43.53x | 3.84x | 13.07x | 1.96% | 58.17B | |
| 45.13x | 11.18x | 31.39x | -.--% | 52.84B | |
| 28.95x | 7.16x | 18.29x | 1.39% | 50.69B | |
| 45.64x | 3.6x | 13.37x | 0.48% | 37.23B | |
| 53.84x | 1.44x | 13.33x | 0.24% | 34.94B | |
| Average | 35.78x | 4.40x | 16.37x | 1.3% | 85.03B | |
| Weighted average by Cap. | 33.45x | 4.36x | 16.14x | 1.65% |
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
