Previous Close | $93.86 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |