investorscraft@gmail.com

Intrinsic ValueStryker Corporation (SYK.DE)

Previous Close312.00
Intrinsic Value
Upside potential
Previous Close
312.00

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 primary 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 and injury-related therapies. Its MedSurg and Neurotechnology segment provides advanced surgical equipment, neurovascular devices, and patient care solutions, serving a broad range of medical specialties. Stryker’s diversified product portfolio and strong R&D capabilities position it as a key player in the competitive medical devices sector. The company operates in approximately 75 countries, leveraging a hybrid distribution model that includes direct sales and third-party partnerships. Its market leadership is reinforced by continuous innovation, strategic acquisitions, and a focus on high-growth areas such as minimally invasive surgical technologies and robotic-assisted systems. Stryker’s commitment to improving patient outcomes and operational efficiency in healthcare settings underscores its reputation as a trusted partner for hospitals and clinicians worldwide.

Revenue Profitability And Efficiency

Stryker reported revenue of €22.6 billion for the fiscal year ending December 2024, reflecting its strong market presence. Net income stood at €3.0 billion, with diluted EPS of €7.76, indicating robust profitability. Operating cash flow was €4.2 billion, supported by efficient working capital management, while capital expenditures totaled €755 million, highlighting disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a focus on high-margin segments like orthopaedics and neurotechnology. Stryker’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, ensuring sustainable reinvestment in innovation and market expansion.

Balance Sheet And Financial Health

Stryker maintains a strong balance sheet with €3.7 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €14.1 billion is manageable given the company’s cash flow generation and market position. The absence of dividends allows for greater flexibility in deploying capital toward growth opportunities.

Growth Trends And Dividend Policy

Stryker’s growth is driven by technological advancements, acquisitions, and global market penetration. The company does not currently pay dividends, opting instead to reinvest profits into R&D and strategic acquisitions to sustain long-term growth and competitive advantage.

Valuation And Market Expectations

With a market capitalization of approximately €79.7 billion and a beta of 0.925, Stryker is viewed as a stable investment in the healthcare sector. The market expects continued growth driven by innovation and expansion in high-demand medical technologies.

Strategic Advantages And Outlook

Stryker’s strategic advantages include its diversified product portfolio, strong R&D pipeline, and global distribution network. The company is well-positioned to capitalize on trends such as robotic surgery and minimally invasive treatments, ensuring sustained growth and leadership in the medical devices industry.

Sources

Company filings, market data

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