Company Valuation: CONMED Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,146 2,702 3,368 2,114 1,257 1,383 - -
Change - -34.83% 24.64% -37.22% -40.53% 9.99% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 2,124 2,021 1,902
Change - -22.5% 15.81% -30.62% -31.52% 3.55% -4.87% -5.88%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 11.9x 10.3x 9.64x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.21x 1.06x 0.93x
PEG - 0x -0x 0x -0.4x 0x 0.7x 1.44x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 1.01x 0.96x 0.91x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.55x 1.41x 1.26x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.59x 6.85x 6.06x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.93x 8.92x 7.58x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 9.92x 12.3x 11.4x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 10.1% 8.14% 8.78%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 - - -
Rate of return 0.56% 0.9% 0.73% 1.17% 1.97% - - -
EPS 2 1.94 -2.68 2.04 4.25 1.51 3.88 4.49 4.79
Distribution rate 41.2% -29.9% 39.2% 18.8% 53% - - -
Net sales 1 1,011 1,045 1,245 1,307 1,375 1,367 1,434 1,511
EBITDA 1 197.2 188.7 235.4 265.6 275.9 280 295 314
EBIT 1 143.3 131.3 174.4 202.8 216 214 226.6 250.9
Net income 1 62.54 -80.58 64.46 132.4 47.06 116.7 135 142.6
Net Debt 1 663.8 1,026 949.6 881.3 794.1 741.5 637.9 519.2
Reference price 2 141.76 88.64 109.51 68.44 40.60 46.17 46.17 46.17
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 29,951 - -
Announcement Date 1/26/22 2/2/23 1/31/24 2/5/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.9x1.55x7.59x-.--% 1.38B
29.38x4.05x15.66x2.48% 179B
19.2x3.51x12.56x3.1% 116B
17.22x0.2x12.61x0.76% 60B
35.27x3.41x11.68x2.14% 49.85B
27.56x6.78x17.54x1.45% 48.05B
35.89x6.31x19.82x-.--% 33.79B
44.45x1.29x11.95x0.21% 30.21B
43.27x7.59x27.23x0.24% 26.12B
52.64x7.06x22.71x0.4% 22.98B
Average 31.68x 4.18x 15.93x 1.08% 56.79B
Weighted average by Cap. 29.10x 3.98x 15.36x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CNMD Stock
  4. Valuation CONMED Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!