SYK
Stryker Corp
Price:  
347.56 
USD
Volume:  
1,177,114.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Stryker Intrinsic Value

-45.90 %
Upside

As of 2024-02-22, the Intrinsic Value of Stryker Corp (SYK) is 188.08 USD. This Stryker valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 347.56 USD, the upside of Stryker Corp is -45.90%.

The range of the Intrinsic Value is 126.41 - 345.78 USD

347.56 USD
Stock Price
188.08 USD
Intrinsic Value
Intrinsic Value Details

Stryker Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.41 - 345.78 188.08 -45.9%
DCF (Growth 10y) 162.51 - 407.47 231.87 -33.3%
DCF (EBITDA 5y) 195.35 - 334.53 270.83 -22.1%
DCF (EBITDA 10y) 223.60 - 388.13 307.93 -11.4%
Fair Value 170.09 - 170.09 170.09 -51.06%
P/E 211.53 - 334.61 260.08 -25.2%
EV/EBITDA 210.44 - 353.22 266.82 -23.2%
EPV 70.95 - 98.07 84.51 -75.7%
DDM - Stable 65.29 - 199.43 132.36 -61.9%
DDM - Multi 120.55 - 274.81 166.32 -52.1%

Stryker Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 132,051.95
Beta 0.85
Outstanding shares (mil) 379.94
Enterprise Value (mil) 142,881.95
Market risk premium 4.60%
Cost of Equity 9.18%
Cost of Debt 4.49%
WACC 8.65%