ZBH
Zimmer Biomet Holdings Inc
Price:  
94.13 
USD
Volume:  
2,662,430.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZBH Intrinsic Value

33.20 %
Upside

What is the intrinsic value of ZBH?

As of 2025-05-07, the Intrinsic Value of Zimmer Biomet Holdings Inc (ZBH) is 125.36 USD. This ZBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.13 USD, the upside of Zimmer Biomet Holdings Inc is 33.20%.

The range of the Intrinsic Value is 72.65 - 321.17 USD

Is ZBH undervalued or overvalued?

Based on its market price of 94.13 USD and our intrinsic valuation, Zimmer Biomet Holdings Inc (ZBH) is undervalued by 33.20%.

94.13 USD
Stock Price
125.36 USD
Intrinsic Value
Intrinsic Value Details

ZBH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.65 - 321.17 125.36 33.2%
DCF (Growth 10y) 79.83 - 316.92 130.61 38.7%
DCF (EBITDA 5y) 90.83 - 187.72 135.93 44.4%
DCF (EBITDA 10y) 93.68 - 194.42 138.44 47.1%
Fair Value 114.18 - 114.18 114.18 21.30%
P/E 164.63 - 233.21 199.01 111.4%
EV/EBITDA 122.86 - 242.78 187.00 98.7%
EPV 105.23 - 165.82 135.53 44.0%
DDM - Stable 42.18 - 175.95 109.06 15.9%
DDM - Multi 59.00 - 192.24 90.39 -4.0%

ZBH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,622.68
Beta 0.24
Outstanding shares (mil) 197.84
Enterprise Value (mil) 24,301.78
Market risk premium 4.60%
Cost of Equity 7.96%
Cost of Debt 4.39%
WACC 6.96%