As of 2025-05-16, the Intrinsic Value of Edwards Lifesciences Corp (EW) is 77.92 USD. This EW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.88 USD, the upside of Edwards Lifesciences Corp is 1.40%.
The range of the Intrinsic Value is 49.54 - 230.00 USD
Based on its market price of 76.88 USD and our intrinsic valuation, Edwards Lifesciences Corp (EW) is undervalued by 1.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.54 - 230.00 | 77.92 | 1.4% |
| DCF (Growth 10y) | 54.44 - 235.83 | 83.17 | 8.2% |
| DCF (EBITDA 5y) | 37.19 - 57.38 | 44.09 | -42.7% |
| DCF (EBITDA 10y) | 43.97 - 67.78 | 52.28 | -32.0% |
| Fair Value | 177.78 - 177.78 | 177.78 | 131.24% |
| P/E | 78.56 - 375.62 | 205.72 | 167.6% |
| EV/EBITDA | 32.96 - 74.04 | 54.41 | -29.2% |
| EPV | 40.68 - 53.63 | 47.16 | -38.7% |
| DDM - Stable | 97.53 - 657.33 | 377.43 | 390.9% |
| DDM - Multi | 38.35 - 202.45 | 64.64 | -15.9% |
| Market Cap (mil) | 45,197.75 |
| Beta | 0.53 |
| Outstanding shares (mil) | 587.90 |
| Enterprise Value (mil) | 42,750.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.25% |
| WACC | 6.99% |