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 1,471 - -
Change - -34.83% 24.64% -37.22% -40.53% 17.01% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 2,213 2,109 1,990
Change - -22.5% 15.81% -30.62% -31.52% 7.86% -4.68% -5.63%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 12.7x 10.9x 10.3x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.29x 1.13x 0.99x
PEG - 0x -0x 0x -0.4x 0x 0.7x 1.54x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 1.08x 1.03x 0.97x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.62x 1.47x 1.32x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.9x 7.15x 6.34x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 10.3x 9.31x 7.93x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 10.3x 12.8x 11.9x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 9.67% 7.8% 8.39%
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 1,366 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 49.12 49.12 49.12
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.85x1.64x7.98x-.--% 1.49B
31.66x4.27x16.42x2.33% 191B
20.41x3.54x12.48x3.28% 116B
17.72x0.21x12.93x0.74% 61.75B
30.15x7.44x19.2x1.32% 51.51B
36.25x3.48x11.93x2.09% 51.24B
36.5x6.42x20.17x-.--% 34.36B
45.98x1.3x12.01x0.17% 30.73B
39.78x6.96x24.99x0.26% 24.01B
19.43x3x10.94x1.48% 23.23B
Average 29.07x 3.83x 14.91x 1.17% 58.53B
Weighted average by Cap. 29.06x 3.93x 15.22x 1.87%

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