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 1,387 - -
Change - -34.83% 24.64% -37.22% -40.53% 10.3% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 2,128 2,025 1,906
Change - -22.5% 15.81% -30.62% -31.52% 3.74% -4.86% -5.87%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 11.9x 10.3x 9.67x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.22x 1.07x 0.93x
PEG - 0x -0x 0x -0.4x 0x 0.7x 1.45x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 1.02x 0.97x 0.92x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.56x 1.41x 1.26x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.6x 6.86x 6.07x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.94x 8.93x 7.6x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 9.94x 12.3x 11.4x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 10.1% 8.13% 8.76%
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 46.30 46.30 46.30
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 29,951 - -
Announcement Date 1/26/22 A 2/2/23 A 1/31/24 A 2/5/25 A 1/28/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.93x1.56x7.6x-.--% 1.39B
30.26x4.12x15.99x2.44% 183B
19.35x3.38x11.9x3.48% 109B
17.32x0.19x12.22x0.76% 60.57B
30.52x7.55x19.29x1.35% 51.8B
36.06x3.22x10.97x2.37% 45.64B
37.66x1.37x12.1x0.21% 33.22B
33.77x5.97x18.75x-.--% 31.49B
39.76x6.96x24.98x0.26% 24B
24.32x3.69x12.93x1.14% 22.26B
Average 28.09x 3.80x 14.67x 1.2% 56.26B
Weighted average by Cap. 28.00x 3.83x 14.85x 1.94%

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