Valuation Integra LifeSciences Holdings Corporation

Stocks

Market Closed - Nasdaq 02:30:00 13/11/2026 am IST			5-day change	1st Jan Change
14.35 ^USD	-2.84%		+1.63%	+15.54%

10/11	Integra LifeSciences Holdings Corporation Presents at 2026 UBS Global Healthcare Conference, Nov-09-2026 02:45 PM
27/10	UBS Adjusts Integra LifeSciences Price Target to $14 From $19, Maintains Neutral Rating	MT

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	1,116	-	-
Change	-	-17.47%	-27.3%	-48.6%	-44.72%	15.4%	-	-
Enterprise Value (EV) ¹	6,707	5,670	4,605	3,285	2,563	2,924	2,422	2,243
Change	-	-15.47%	-18.78%	-28.66%	-21.98%	14.07%	-17.15%	-7.4%
P/E	33.8x	26x	51.8x	-252x	-1.84x	29.3x	13x	10.9x
PBR	3.37x	2.6x	2.14x	1.13x	0.93x	1.31x	0.87x	0.79x
PEG	-	2.86x	-0.8x	2x	-0x	-0x	0x	0.6x
Capitalization / Revenue	3.68x	3.01x	2.21x	1.09x	0.59x	0.68x	0.67x	0.64x
EV / Revenue	4.35x	3.64x	2.99x	2.04x	1.57x	1.78x	1.45x	1.29x
EV / EBITDA	16.7x	13.8x	12.5x	10.2x	8.07x	9.1x	7.04x	6.08x
EV / EBIT	21.4x	15.5x	14x	11.7x	9.33x	10.5x	8.01x	6.81x
EV / FCF	25.4x	25.5x	63x	132x	-82.5x	23.2x	13.5x	15.2x
FCF Yield	3.94%	3.92%	1.59%	0.76%	-1.21%	4.31%	7.41%	6.58%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.98	2.16	0.84	-0.09	-6.74	0.49	1.102	1.32
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,542	1,558	1,542	1,611	1,635	1,644	1,675	1,737
EBITDA ¹	400.7	411.3	369.7	322.2	317.5	321.2	344	368.9
EBIT ¹	314.1	366.6	329.1	281.1	274.8	277.6	302.4	329.2
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	1,807	1,306	1,127
Reference price ²	66.99	56.07	43.55	22.68	12.42	14.35	14.35	14.35
Nbr of stocks (in thousands)	84,700	83,518	78,176	77,164	77,892	77,801	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	25/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTEGRA LIFESCIENCES HOLDINGS CORPORATION	29.29x	1.78x	9.1x	-.--%	111.64Cr
ABBOTT LABORATORIES	35.48x	4.19x	15.73x	2.42%	19TCr
MEDTRONIC PLC	21.86x	3.71x	13.29x	2.81%	12TCr
STRYKER CORPORATION	26.94x	4.79x	16.44x	1.15%	12TCr
ESSILORLUXOTTICA	31.57x	3.04x	12.28x	2.26%	9.14TCr
CENCORA, INC.	18.53x	0.22x	13.79x	0.68%	6.67TCr
BECTON, DICKINSON AND COMPANY	43.97x	3.87x	13.18x	1.94%	5.88TCr
IDEXX LABORATORIES, INC.	46.33x	11.64x	32.65x	-.--%	5.5TCr
HOYA CORPORATION	28.86x	7.15x	18.14x	1.39%	4.99TCr
MEDLINE INC.	52.13x	1.44x	13.34x	-.--%	3.51TCr
Average	33.50x	4.18x	15.79x	1.26%	8TCr
Weighted average by Cap.	31.86x	4.30x	15.92x	1.74%