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 92,522 113,776 137,257 134,410 123,557 - -
Change - -8.29% 22.97% 20.64% -2.07% -8.08% - -
Enterprise Value (EV) 1 110,335 102,451 121,655 144,952 146,258 132,682 129,445 126,067
Change - -7.14% 18.74% 19.15% 0.9% -9.28% -2.44% -2.61%
P/E 51.3x 39.6x 36.3x 46.4x 41.8x 25x 21.8x 19.3x
PBR 6.79x 5.56x 6.11x 6.65x 5.99x 4.69x 4.05x 3.48x
PEG - 2.1x 1.1x -7.81x 5.07x 0.5x 1.5x 1.5x
Capitalization / Revenue 5.9x 5.02x 5.55x 6.07x 5.35x 4.53x 4.16x 3.86x
EV / Revenue 6.45x 5.55x 5.93x 6.42x 5.82x 4.86x 4.36x 3.94x
EV / EBITDA 23.2x 21.5x 22.7x 23.6x 20.7x 16.7x 15.1x 13.3x
EV / EBIT 25.2x 23.4x 24.6x 25.4x 22.2x 18.2x 16.1x 14.2x
EV / FCF 40.3x 50.3x 39.2x 41.6x 34.1x 34.4x 25.7x 21.7x
FCF Yield 2.48% 1.99% 2.55% 2.41% 2.93% 2.91% 3.89% 4.62%
Dividend per Share 2 2.585 2.835 3.05 3.24 3.4 3.6 3.832 4.118
Rate of return 0.97% 1.16% 1.02% 0.9% 0.97% 1.12% 1.19% 1.28%
EPS 2 5.21 6.17 8.25 7.76 8.4 12.88 14.78 16.66
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 27,295 29,675 31,990
EBITDA 1 4,753 4,755 5,348 6,142 7,064 7,944 8,592 9,464
EBIT 1 4,382 4,384 4,955 5,715 6,603 7,296 8,065 8,907
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 5,888 2,511
Reference price 2 267.42 244.49 299.46 360.05 351.47 322.12 322.12 322.12
Nbr of stocks (in thousands) 377,240 378,430 379,938 381,216 382,424 383,573 - -
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.($)
25.6x4.97x17.07x1.09% 126B
18.26x2.33x8.99x2.8% 12.24B
-223.23x15.16x1799.45x-.--% 10.65B
21.64x10.2x17.58x1.87% 4.21B
27.6x - - - 2.77B
-1433.87x1.69x7.93x-.--% 1.79B
17.72x4.78x9.34x3.46% 1.66B
Average -220.90x 6.52x 310.06x 1.54% 22.82B
Weighted average by Cap. -8.01x 5.55x 137.13x 1.18%

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. SYK Stock
  4. SYK * Stock
  5. Valuation Stryker Corporation