EW
Edwards Lifesciences Corp
Price:  
73.81 
USD
Volume:  
3,492,300.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EW Intrinsic Value

-2.20 %
Upside

As of 2024-12-12, the Intrinsic Value of Edwards Lifesciences Corp (EW) is 72.18 USD. This EW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.81 USD, the upside of Edwards Lifesciences Corp is -2.20%.

The range of the Intrinsic Value is 50.90 - 137.28 USD

73.81 USD
Stock Price
72.18 USD
Intrinsic Value
Intrinsic Value Details

EW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.90 - 137.28 72.18 -2.2%
DCF (Growth 10y) 62.29 - 161.30 86.84 17.7%
DCF (EBITDA 5y) 50.56 - 70.67 54.62 -26.0%
DCF (EBITDA 10y) 60.83 - 87.39 67.54 -8.5%
Fair Value 140.40 - 140.40 140.40 90.22%
P/E 70.94 - 323.23 180.01 143.9%
EV/EBITDA 41.66 - 72.68 57.23 -22.5%
EPV 30.45 - 39.20 34.83 -52.8%
DDM - Stable 76.90 - 300.17 188.54 155.4%
DDM - Multi 40.68 - 123.61 61.23 -17.0%

EW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,533.14
Beta 1.26
Outstanding shares (mil) 589.80
Enterprise Value (mil) 40,454.24
Market risk premium 4.60%
Cost of Equity 7.77%
Cost of Debt 4.25%
WACC 7.71%