BSX
Boston Scientific Corp
Price:  
66.21 
USD
Volume:  
9,710,257.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSX Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Boston Scientific Corp (BSX) is 36.71 USD. This BSX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.21 USD, the upside of Boston Scientific Corp is %.

The range of the Intrinsic Value is 24.69 - 67.98 USD

66.21 USD
Stock Price
36.71 USD
Intrinsic Value
Intrinsic Value Details

BSX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.69 - 67.98 36.71 -44.5%
DCF (Growth 10y) 31.63 - 80.35 45.26 -31.6%
DCF (EBITDA 5y) 35.51 - 49.22 42.43 -35.9%
DCF (EBITDA 10y) 41.81 - 60.15 50.69 -23.4%
Fair Value 27.17 - 27.17 27.17 -58.97%
P/E 38.53 - 56.60 45.44 -31.4%
EV/EBITDA 34.64 - 46.52 41.73 -37.0%
EPV 17.04 - 22.80 19.92 -69.9%
DDM - Stable 11.24 - 35.95 23.60 -64.4%
DDM - Multi 20.25 - 50.67 28.98 -56.2%

BSX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 96,996.33
Beta 0.76
Outstanding shares (mil) 1,464.98
Enterprise Value (mil) 104,943.33
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 5.04%
WACC 8.38%