Valuation Integra LifeSciences Holdings Corporation

Stocks

Real-time Estimate Cboe BZX 14:36:41 2026-10-22 EDT			5-day change	1st Jan Change
12.11 ^USD	+2.28%		-11.01%	-3.06%

10-21	Integra LifeSciences Holdings Corporation, Q3 2026 Earnings Call, Oct 21, 2026
10-21	Integra LifeSciences Holdings Corporation Reports Earnings Results for the Third Quarter Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,674	4,683	3,405	1,750	967.4	920.8	-	-
Change	-	-17.47%	-27.3%	-48.6%	-44.72%	-4.82%	-	-
Enterprise Value (EV) ¹	6,707	5,670	4,605	3,285	2,563	3,009	2,218	2,027
Change	-	-15.47%	-18.78%	-28.66%	-21.98%	17.39%	-26.29%	-8.59%
P/E	33.8x	26x	51.8x	-252x	-1.84x	23.1x	10.9x	8.86x
PBR	3.37x	2.6x	2.14x	1.13x	0.93x	1.6x	0.71x	0.64x
PEG	-	2.86x	-0.8x	2x	-0x	-0x	0x	0.4x
Capitalization / Revenue	3.68x	3.01x	2.21x	1.09x	0.59x	0.56x	0.55x	0.53x
EV / Revenue	4.35x	3.64x	2.99x	2.04x	1.57x	1.83x	1.32x	1.16x
EV / EBITDA	16.7x	13.8x	12.5x	10.2x	8.07x	9.37x	6.42x	5.53x
EV / EBIT	21.4x	15.5x	14x	11.7x	9.33x	10.8x	7.33x	6.21x
EV / FCF	25.4x	25.5x	63x	132x	-82.5x	23.9x	12.4x	13.7x
FCF Yield	3.94%	3.92%	1.59%	0.76%	-1.21%	4.19%	8.09%	7.28%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.98	2.16	0.84	-0.09	-6.74	0.5125	1.09	1.337
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,542	1,558	1,542	1,611	1,635	1,647	1,680	1,744
EBITDA ¹	400.7	411.3	369.7	322.2	317.5	321	345.3	366.5
EBIT ¹	314.1	366.6	329.1	281.1	274.8	277.4	302.5	326.3
Net income ¹	169.1	180.6	67.74	-6.944	-516.5	35.57	69.57	88.23
Net Debt ¹	1,033	986.7	1,200	1,535	1,596	2,088	1,297	1,106
Reference price ²	66.99	56.07	43.55	22.68	12.42	11.84	11.84	11.84
Nbr of stocks (in thousands)	84,700	83,518	78,176	77,164	77,892	77,773	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/25/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTEGRA LIFESCIENCES HOLDINGS CORPORATION	21.27x	1.46x	7.47x	-.--%	921M
ABBOTT LABORATORIES	29.59x	3.89x	15.41x	2.56%	174B
STRYKER CORPORATION	23.21x	4.54x	15.84x	1.21%	114B
MEDTRONIC PLC	19.89x	3.46x	12.4x	3.05%	114B
ESSILORLUXOTTICA	30.39x	2.95x	11.92x	2.36%	89.64B
CENCORA, INC.	18.67x	0.21x	13.47x	0.7%	64.96B
HOYA CORPORATION	31.91x	8x	20.56x	1.24%	56.09B
BECTON, DICKINSON AND COMPANY	38.54x	3.57x	12.15x	2.04%	52.94B
IDEXX LABORATORIES, INC.	37.48x	9.31x	26.04x	-.--%	43.6B
ALCON INC.	39.32x	3.19x	11.88x	0.55%	32.77B
Average	29.03x	4.06x	14.71x	1.37%	74.29B
Weighted average by Cap.	27.96x	4.06x	15.04x	1.86%