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 1,159 - -
Change - -34.83% 24.64% -37.22% -40.53% -7.85% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 1,853 1,738 1,611
Change - -22.5% 15.81% -30.62% -31.52% -9.69% -6.21% -7.3%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 9.67x 8.3x 7.46x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 0.98x 0.86x 0.75x
PEG - 0x -0x 0x -0.4x 0x 0.5x 0.7x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 0.85x 0.81x 0.77x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.36x 1.21x 1.06x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 6.8x 5.93x 5.81x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.13x 7.85x 6.54x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 9.52x 10.6x 9.26x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 10.5% 9.43% 10.8%
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 1,434 1,514
EBITDA 1 197.2 188.7 235.4 265.6 275.9 272.3 292.9 277.2
EBIT 1 143.3 131.3 174.4 202.8 216 203 221.4 246.4
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 38.48 38.48 38.48
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 30,109 - -
Announcement Date 26/01/22 02/02/23 31/01/24 05/02/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.67x1.36x6.8x-.--% 115.86Cr
23.23x3.49x13.07x2.71% 16TCr
19.01x3.31x11.67x3.53% 11TCr
16.88x0.19x11.92x0.78% 5.9TCr
31.57x7.65x20x1.27% 5.17TCr
37.86x3.01x10.33x2.53% 4.19TCr
39.35x1.42x12.52x0.2% 3.47TCr
30.62x5.46x17.4x-.--% 2.89TCr
42.01x7.28x26.26x0.25% 2.5TCr
23.76x3.47x12.49x1.22% 2.11TCr
Average 27.40x 3.66x 14.25x 1.25% 5.34TCr
Weighted average by Cap. 25.95x 3.60x 13.90x 2.02%

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