investorscraft@gmail.com

Intrinsic ValueStryker Corporation (0R2S.L)

Previous Close£367.31
Intrinsic Value
Upside potential
Previous Close
£367.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stryker Corporation is a leading global medical technology company specializing in innovative healthcare solutions across two core segments: MedSurg and Neurotechnology, and Orthopaedics and Spine. The company’s Orthopaedics and Spine segment focuses on joint replacement, trauma, and spinal implants, catering to degenerative, injury, and deformity treatments. Its MedSurg and Neurotechnology segment provides advanced surgical equipment, navigation systems, neurovascular devices, and patient care solutions, serving a broad range of medical specialties. Stryker operates in approximately 75 countries, leveraging a diversified distribution network of subsidiaries, dealers, and third-party distributors. The company maintains a strong competitive position due to its extensive product portfolio, R&D investments, and strategic acquisitions, reinforcing its leadership in high-growth medical technology markets. With a focus on minimally invasive and digital surgery advancements, Stryker is well-positioned to capitalize on aging populations and increasing demand for elective procedures globally.

Revenue Profitability And Efficiency

Stryker reported revenue of $22.6 billion, with net income of $3.0 billion, reflecting a robust operating margin. The company’s diluted EPS stood at $7.76, supported by disciplined cost management and operational efficiency. Operating cash flow was strong at $4.2 billion, though capital expenditures of $755 million indicate continued investment in innovation and capacity expansion. The business demonstrates consistent profitability, driven by high-margin product segments and global scale.

Earnings Power And Capital Efficiency

Stryker’s earnings power is underpinned by its diversified medical technology portfolio and recurring revenue streams from consumables and services. The company efficiently deploys capital, balancing reinvestment in R&D and M&A with shareholder returns. Its ability to generate substantial operating cash flow relative to net income highlights effective working capital management and capital allocation strategies.

Balance Sheet And Financial Health

Stryker maintains a solid balance sheet with $3.7 billion in cash and equivalents, though total debt stands at $13.6 billion, reflecting leverage from strategic acquisitions. The company’s liquidity position remains healthy, supported by strong cash flow generation. While debt levels are elevated, they are manageable given Stryker’s stable earnings and industry-leading position.

Growth Trends And Dividend Policy

Stryker has demonstrated consistent growth, benefiting from increasing demand for medical devices and procedural volumes. The company pays a dividend of $3.28 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by innovation, emerging markets expansion, and acquisitions in high-growth segments like robotics and digital surgery.

Valuation And Market Expectations

With a market capitalization of $141.7 billion, Stryker trades at a premium, reflecting its leadership in medical technology and growth prospects. Investors anticipate sustained mid-single-digit revenue growth, supported by demographic trends and technological advancements. The company’s beta of 0.937 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Stryker’s strategic advantages include its broad product portfolio, strong R&D pipeline, and global distribution network. The company is well-positioned to benefit from long-term healthcare trends, including an aging population and increasing adoption of minimally invasive techniques. Challenges include regulatory pressures and competitive dynamics, but Stryker’s innovation focus and scale provide resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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