SYK
Stryker Corp
Price:  
377.79 
USD
Volume:  
3,012,228.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Stryker Intrinsic Value

13.20 %
Upside

What is the intrinsic value of Stryker?

As of 2025-08-03, the Intrinsic Value of Stryker Corp (SYK) is 427.47 USD. This Stryker valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 377.79 USD, the upside of Stryker Corp is 13.20%.

The range of the Intrinsic Value is 259.35 - 1,145.68 USD

Is Stryker undervalued or overvalued?

Based on its market price of 377.79 USD and our intrinsic valuation, Stryker Corp (SYK) is undervalued by 13.20%.

377.79 USD
Stock Price
427.47 USD
Intrinsic Value
Intrinsic Value Details

Stryker Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 259.35 - 1,145.68 427.47 13.2%
DCF (Growth 10y) 331.19 - 1,345.45 524.49 38.8%
DCF (EBITDA 5y) 225.32 - 409.52 312.97 -17.2%
DCF (EBITDA 10y) 293.19 - 518.70 397.36 5.2%
Fair Value 74.08 - 74.08 74.08 -80.39%
P/E 247.85 - 345.68 301.79 -20.1%
EV/EBITDA 204.72 - 384.62 291.23 -22.9%
EPV 128.76 - 169.84 149.30 -60.5%
DDM - Stable 107.30 - 516.87 312.09 -17.4%
DDM - Multi 234.71 - 840.69 362.53 -4.0%

Stryker Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 144,376.22
Beta 0.63
Outstanding shares (mil) 382.16
Enterprise Value (mil) 156,830.22
Market risk premium 4.60%
Cost of Equity 7.16%
Cost of Debt 4.28%
WACC 6.86%