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 1,257 986.4 - -
Change - -34.83% 24.64% -37.22% -40.53% -21.55% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 1,680 1,565 1,439
Change - -22.5% 15.81% -30.62% -31.52% -18.09% -6.84% -8.1%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 8.23x 7.07x 6.35x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 0.83x 0.73x 0.64x
PEG - 0x -0x 0x -0.4x 0x 0.4x 0.6x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 0.72x 0.69x 0.65x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.23x 1.09x 0.95x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 6.15x 5.32x 5.19x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 8.28x 7.05x 5.84x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 8.63x 9.55x 8.27x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 11.6% 10.5% 12.1%
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 3.98 4.635 5.16
Distribution rate 41.2% -29.9% 39.2% 18.8% 53% - - -
Net sales 1 1,011 1,045 1,245 1,307 1,375 1,362 1,433 1,514
EBITDA 1 197.2 188.7 235.4 265.6 275.9 273.2 294.4 277.2
EBIT 1 143.3 131.3 174.4 202.8 216 203 221.9 246.4
Net income 1 62.54 -80.58 64.46 132.4 47.06 120.5 140.1 153.6
Net Debt 1 663.8 1,026 949.6 881.3 794.1 694 579 452.2
Reference price 2 141.76 88.64 109.51 68.44 40.60 32.76 32.76 32.76
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 30,109 - -
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.($)
8.23x1.23x6.15x-.--% 986M
22.8x3.43x12.87x2.76% 161B
17.95x3.16x11.13x3.74% 101B
15.86x0.18x11.37x0.82% 56.12B
32.74x7.95x20.8x1.23% 53.35B
38.1x3.02x10.38x2.52% 42.13B
39.95x1.44x12.67x0.2% 35.29B
28.13x5.01x15.96x-.--% 26.57B
43.35x7.52x27.13x0.25% 25.79B
23.36x3.42x12.28x1.24% 20.69B
Average 27.05x 3.64x 14.07x 1.28% 52.29B
Weighted average by Cap. 25.80x 3.60x 13.79x 2.06%

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