Valuation Boston Scientific Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 14/11/2025 GMT			5-day change	1st Jan Change
102.69 ^USD	-2.18%		+2.67%	+14.97%

11-13	Worldwide Healthcare improves in first-half; sees lower final dividend	AN
11-06	Elutia Q3 revenue falls short of estimates, gross margin improves	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	51,478	60,534	66,273	84,691	131,642	152,232	-	-
Change	-	17.59%	9.48%	27.79%	55.44%	15.64%	-	-
Enterprise Value (EV) ¹	58,887	67,674	74,280	92,928	141,974	161,079	157,685	155,780
Change	-	14.92%	9.76%	25.1%	52.78%	13.46%	-2.11%	-1.21%
P/E ratio	-300x	61.6x	103x	54x	71.5x	49.7x	40x	33.5x
PBR	3.32x	3.64x	3.77x	4.39x	6.05x	6.17x	5.38x	4.69x
PEG	-	-0x	-3x	0x	4.3x	0.8x	1.6x	1.7x
Capitalization / Revenue	5.19x	5.09x	5.23x	5.95x	7.86x	7.58x	6.8x	6.17x
EV / Revenue	5.94x	5.69x	5.86x	6.53x	8.48x	8.02x	7.05x	6.31x
EV / EBITDA	19.4x	16.5x	20.8x	22.6x	29.3x	26.2x	22.7x	20x
EV / EBIT	30.7x	22.5x	22.9x	24.9x	31.3x	28.6x	24.8x	21.8x
EV / FCF	52x	51.4x	79.2x	51.9x	53.7x	53.3x	50.6x	34.9x
FCF Yield	1.92%	1.94%	1.26%	1.93%	1.86%	1.88%	1.98%	2.86%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.12	0.69	0.45	1.07	1.25	2.065	2.567	3.068
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,913	11,888	12,682	14,240	16,747	20,075	22,372	24,685
EBITDA ¹	3,040	4,103	3,574	4,106	4,839	6,150	6,941	7,804
EBIT ¹	1,917	3,010	3,241	3,738	4,529	5,626	6,347	7,135
Net income ¹	-173	985	642	1,570	1,853	3,020	3,759	4,496
Net Debt ¹	7,409	7,140	8,007	8,237	10,332	8,847	5,453	3,548
Reference price ²	35.95	42.48	46.27	57.81	89.32	102.69	102.69	102.69
Nbr of stocks (in thousands)	1,431,921	1,424,992	1,432,311	1,464,983	1,473,827	1,482,442	-	-
Announcement Date	03/02/21	02/02/22	01/02/23	31/01/24	05/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOSTON SCIENTIFIC CORPORATION	50.83x	8.19x	26.74x	-.--%	156B
THERMO FISHER SCIENTIFIC, INC.	32.51x	5.55x	22x	0.29%	218B
INTUITIVE SURGICAL, INC.	74.43x	19.63x	45.81x	-.--%	200B
DANAHER CORPORATION	42.77x	6.91x	22.36x	0.56%	156B
SIEMENS HEALTHINEERS AG	21.64x	2.58x	12.7x	2.43%	56.08B
EDWARDS LIFESCIENCES CORPORATION	37.9x	7.74x	25.61x	-.--%	49.97B
AGILENT TECHNOLOGIES, INC.	32.93x	6.25x	22.08x	0.67%	41.64B
RESMED, INC.	24.04x	6.35x	16.42x	0.96%	36.8B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	25.97x	6.72x	19.12x	2.53%	35.49B
GE HEALTHCARE TECHNOLOGIES INC.	16.15x	1.89x	10.71x	0.19%	33.69B
Average	35.92x	7.18x	22.36x	0.76%	98.4B
Weighted average by Cap.	44.14x	8.97x	26.62x	0.45%