As of 2025-01-20, the Intrinsic Value of Stryker Corp (SYK) is
481.17 USD. This Stryker valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 383.42 USD, the upside of Stryker Corp is
25.50%.
The range of the Intrinsic Value is 272.49 - 1,868.76 USD
481.17 USD
Intrinsic Value
Stryker Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
272.49 - 1,868.76 |
481.17 |
25.5% |
| DCF (Growth 10y) |
344.84 - 2,175.31 |
585.26 |
52.6% |
| DCF (EBITDA 5y) |
238.59 - 372.21 |
301.62 |
-21.3% |
| DCF (EBITDA 10y) |
312.39 - 492.25 |
394.71 |
2.9% |
| Fair Value |
47.09 - 47.09 |
47.09 |
-87.72% |
| P/E |
284.58 - 378.76 |
322.72 |
-15.8% |
| EV/EBITDA |
205.23 - 320.67 |
266.02 |
-30.6% |
| EPV |
118.67 - 165.52 |
142.09 |
-62.9% |
| DDM - Stable |
138.12 - 980.81 |
559.46 |
45.9% |
| DDM - Multi |
237.25 - 1,263.73 |
394.75 |
3.0% |
Stryker Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
146,167.38 |
| Beta |
0.54 |
| Outstanding shares (mil) |
381.22 |
| Enterprise Value (mil) |
157,801.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
4.25% |
| WACC |
6.56% |