investorscraft@gmail.com

Intrinsic value of Boston Scientific Corporation (BSX)

Previous Close$39.22
Intrinsic Value
Upside potential
Previous Close
$39.22

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
55,928

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %19.9NaN
Revenue, $11888NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m10690NaN
Operating income, $m1198NaN
EBITDA, $m2291NaN
Interest expense (income), $mNaN
Earnings before tax, $m1021NaN
Tax expense, $m36NaN
Net income, $m985NaN

BALANCE SHEET

Cash and short-term investments, $m2113NaN
Total assets, $m32229NaN
Adjusted assets (=assets-cash), $m30116NaN
Average production assets, $m19603NaN
Working capital, $m2043NaN
Total debt, $m9525NaN
Total liabilities, $m15607NaN
Total equity, $m16622NaN
Debt-to-equity ratio0.573NaN
Adjusted equity ratio0.493NaN

CASH FLOW

Net income, $m985NaN
Depreciation, amort., depletion, $m1093NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1871NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-540NaN
Free cash flow, $m2411NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2043
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount