EW
Edwards Lifesciences Corp
Price:  
87.98 
USD
Volume:  
1,786,624.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EW Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Edwards Lifesciences Corp (EW) is 62.76 USD. This EW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.98 USD, the upside of Edwards Lifesciences Corp is %.

The range of the Intrinsic Value is 44.79 - 110.89 USD

87.98 USD
Stock Price
62.76 USD
Intrinsic Value
Intrinsic Value Details

EW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.79 - 110.89 62.76 -28.7%
DCF (Growth 10y) 53.17 - 124.62 72.75 -17.3%
DCF (EBITDA 5y) 49.74 - 68.56 52.65 -40.2%
DCF (EBITDA 10y) 56.89 - 80.89 62.28 -29.2%
Fair Value 46.72 - 46.72 46.72 -46.90%
P/E 80.10 - 109.42 85.91 -2.4%
EV/EBITDA 39.11 - 72.99 54.17 -38.4%
EPV 23.29 - 30.03 26.66 -69.7%
DDM - Stable 23.85 - 81.69 52.77 -40.0%
DDM - Multi 36.56 - 98.35 53.42 -39.3%

EW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 53,016.75
Beta 1.71
Outstanding shares (mil) 602.60
Enterprise Value (mil) 52,389.35
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 4.31%
WACC 8.68%