Valuation Boston Scientific Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 14/01/2025 GMT			After market 21:52:22
95.65 ^USD	+1.10%		96.02	+0.38%

02:15am	Boston Scientific Corporation Presents at 43rd Annual J.P. Morgan Healthcare Conference 2025, Jan-13-2025 05:15 PM
01-13	Baird Adjusts Price Target on Boston Scientific $104 From $102, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	63,029	51,478	60,534	66,273	84,691	139,439	139,439	-
Change	-	-18.33%	17.59%	9.48%	27.79%	64.64%	0%	-
Enterprise Value (EV) ¹	72,820	58,887	67,674	74,280	92,928	147,924	144,932	141,535
Change	-	-19.13%	14.92%	9.76%	25.1%	59.18%	-2.02%	-2.34%
P/E ratio	13.6x	-300x	61.6x	103x	54x	71.1x	50.8x	41.9x
PBR	4.54x	3.32x	3.64x	3.77x	4.39x	6.65x	5.83x	5.17x
PEG	-	3x	-0x	-3x	0x	2.9x	1.3x	2x
Capitalization / Revenue	5.87x	5.19x	5.09x	5.23x	5.95x	8.4x	7.43x	6.74x
EV / Revenue	6.78x	5.94x	5.69x	5.86x	6.53x	8.91x	7.72x	6.84x
EV / EBITDA	23.4x	19.4x	16.5x	20.8x	22.6x	30x	26.1x	22.7x
EV / EBIT	26x	30.7x	22.5x	22.9x	24.9x	33x	28.2x	24.5x
EV / FCF	53x	52x	51.4x	79.2x	51.9x	55.1x	50.2x	36.9x
FCF Yield	1.89%	1.92%	1.94%	1.26%	1.93%	1.82%	1.99%	2.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.33	-0.12	0.69	0.45	1.07	1.33	1.862	2.261
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,735	9,913	11,888	12,682	14,240	16,599	18,765	20,694
EBITDA ¹	3,111	3,040	4,103	3,574	4,106	4,929	5,550	6,240
EBIT ¹	2,800	1,917	3,010	3,241	3,738	4,482	5,144	5,784
Net income ¹	4,700	-173	985	642	1,570	1,968	2,773	3,373
Net Debt ¹	9,791	7,409	7,140	8,007	8,237	8,485	5,493	2,096
Reference price ²	45.22	35.95	42.48	46.27	57.81	94.61	94.61	94.61
Nbr of stocks (in thousands)	1,393,824	1,431,921	1,424,992	1,432,311	1,464,983	1,473,827	1,473,827	-
Announcement Date	05/02/20	03/02/21	02/02/22	01/02/23	31/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BOSTON SCIENTIFIC CORPORATION	71.15x	8.91x	30.01x	-.--%	139B
THERMO FISHER SCIENTIFIC INC.	34.11x	5.57x	22.11x	+0.27%	212B
INTUITIVE SURGICAL, INC.	90.74x	23.06x	56.34x	-.--%	192B
DANAHER CORPORATION	42.93x	7.89x	25.17x	+0.47%	173B
SIEMENS HEALTHINEERS AG	24x	2.91x	13.68x	+2.17%	57.93B
EDWARDS LIFESCIENCES CORPORATION	30.81x	6.47x	21.29x	-.--%	41.93B
AGILENT TECHNOLOGIES, INC.	29.51x	6.15x	20.88x	+0.70%	40.54B
GE HEALTHCARE TECHNOLOGIES INC.	20.72x	2.26x	12.12x	+0.13%	39B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	21.43x	6.69x	17.3x	+2.87%	38.18B
RESMED, INC.	25.57x	6.55x	18.2x	+0.99%	33.82B
Average	39.10x	7.65x	23.71x	+0.76%	96.88B
Weighted average by Cap.	49.98x	9.79x	29.27x	+0.46%