SYK
Stryker Corp
Price:  
394.22 
USD
Volume:  
896,078.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Stryker Intrinsic Value

-1.70 %
Upside

What is the intrinsic value of Stryker?

As of 2025-08-25, the Intrinsic Value of Stryker Corp (SYK) is 387.36 USD. This Stryker valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 394.22 USD, the upside of Stryker Corp is -1.70%.

The range of the Intrinsic Value is 234.71 - 1,027.89 USD

Is Stryker undervalued or overvalued?

Based on its market price of 394.22 USD and our intrinsic valuation, Stryker Corp (SYK) is overvalued by 1.70%.

394.22 USD
Stock Price
387.36 USD
Intrinsic Value
Intrinsic Value Details

Stryker Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 234.71 - 1,027.89 387.36 -1.7%
DCF (Growth 10y) 299.56 - 1,207.15 475.18 20.5%
DCF (EBITDA 5y) 225.42 - 421.73 320.28 -18.8%
DCF (EBITDA 10y) 287.46 - 529.12 399.92 1.4%
Fair Value 74.08 - 74.08 74.08 -81.21%
P/E 256.86 - 361.01 314.75 -20.2%
EV/EBITDA 209.62 - 400.02 300.07 -23.9%
EPV 120.28 - 165.92 143.10 -63.7%
DDM - Stable 98.46 - 473.85 286.16 -27.4%
DDM - Multi 214.44 - 769.81 331.69 -15.9%

Stryker Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 150,655.11
Beta 0.67
Outstanding shares (mil) 382.16
Enterprise Value (mil) 163,109.11
Market risk premium 4.60%
Cost of Equity 7.44%
Cost of Debt 4.28%
WACC 7.13%