investorscraft@gmail.com

Intrinsic Value of Zimmer Biomet Holdings, Inc. (ZBH)

Previous Close$93.86
Intrinsic Value
Upside potential
Previous Close
$93.86

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

Zimmer Biomet Holdings, Inc. is a global leader in musculoskeletal healthcare, specializing in orthopedic reconstructive products, sports medicine, biologics, and spine and dental solutions. The company operates in a highly competitive medical device sector, leveraging its broad product portfolio to serve hospitals, surgeons, and patients worldwide. Its revenue model is driven by product sales, service offerings, and long-term partnerships with healthcare providers, supported by a robust R&D pipeline and strategic acquisitions. Zimmer Biomet holds a strong market position, particularly in joint replacement and trauma devices, where its brand recognition and clinical expertise provide a competitive edge. The company’s focus on innovation and digital health solutions, such as ROSA robotics and mymobility® remote care, further strengthens its leadership in the evolving medtech landscape. With a global footprint spanning over 25 countries, Zimmer Biomet benefits from diversified revenue streams and economies of scale, though it faces pricing pressures and regulatory scrutiny inherent to the industry.

Revenue Profitability And Efficiency

For FY 2024, Zimmer Biomet reported revenue of $7.68 billion, reflecting steady demand for its orthopedic and dental solutions. Net income stood at $903.8 million, with diluted EPS of $4.43, indicating solid profitability. Operating cash flow was robust at $1.50 billion, though capital expenditures of $203.8 million suggest ongoing investments in innovation and infrastructure. The company’s operating margin demonstrates efficient cost management despite industry headwinds.

Earnings Power And Capital Efficiency

Zimmer Biomet’s earnings power is underpinned by its diversified product mix and recurring revenue from replacement procedures. The company’s capital efficiency is evident in its ability to generate strong cash flows relative to its debt load, though its total debt of $6.20 billion warrants monitoring. Shareholder returns are supported by stable earnings, with a dividend payout ratio that aligns with its growth reinvestment strategy.

Balance Sheet And Financial Health

The company’s balance sheet shows $525.5 million in cash and equivalents against total debt of $6.20 billion, indicating a leveraged but manageable position. Liquidity remains adequate, with operating cash flow covering interest obligations. Zimmer Biomet’s financial health is stable, though its debt-to-equity ratio suggests reliance on borrowing for growth initiatives and acquisitions.

Growth Trends And Dividend Policy

Zimmer Biomet’s growth is driven by procedural volume recovery, product launches, and expansion in emerging markets. The company pays a dividend of $0.97 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, the payout is sustainable given its cash flow generation. Long-term growth hinges on innovation and penetration of robotic and digital surgery platforms.

Valuation And Market Expectations

The market values Zimmer Biomet at a premium relative to peers, reflecting its leadership in musculoskeletal care and growth potential in robotics. Investors anticipate mid-single-digit revenue growth, with margins improving as scale and product mix offset pricing pressures. Valuation multiples suggest cautious optimism about its ability to execute on innovation and cost synergies.

Strategic Advantages And Outlook

Zimmer Biomet’s strategic advantages include its broad product portfolio, strong surgeon relationships, and technological leadership in robotics. The outlook remains positive, supported by aging demographics and rising demand for orthopedic procedures. Risks include regulatory hurdles and competitive pressures, but the company’s focus on high-growth segments positions it well for long-term success.

Sources

Company 10-K, investor presentations, 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