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 1,360 - -
Change - -34.83% 24.64% -37.22% -40.53% 8.2% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 2,102 1,998 1,880
Change - -22.5% 15.81% -30.62% -31.52% 2.46% -4.93% -5.94%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 11.7x 10.1x 9.48x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.19x 1.05x 0.92x
PEG - 0x -0x 0x -0.4x 0x 0.6x 1.42x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 1x 0.95x 0.9x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.54x 1.39x 1.24x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.51x 6.77x 5.99x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.82x 8.82x 7.49x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 9.82x 12.1x 11.3x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 10.2% 8.23% 8.89%
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 1,367 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 45.42 45.42 45.42
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 29,951 - -
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.($)
11.71x1.54x7.51x-.--% 136.04Cr
29.07x4.01x15.51x2.51% 18TCr
19.49x3.56x12.71x3.06% 12TCr
16.91x0.2x12.41x0.77% 5.89TCr
34.87x3.38x11.58x2.17% 4.93TCr
27.56x6.78x17.54x1.45% 4.82TCr
35.82x6.3x19.78x-.--% 3.37TCr
40.85x1.21x11.23x0.23% 2.78TCr
42.25x7.41x26.57x0.25% 2.55TCr
50.52x6.81x21.88x0.42% 2.21TCr
Average 30.90x 4.12x 15.67x 1.09% 5.62TCr
Weighted average by Cap. 28.55x 3.96x 15.21x 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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!