Company Valuation: CONMED Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,146 2,702 3,368 2,114 1,257 1,265 - -
Change - -34.83% 24.64% -37.22% -40.53% 0.58% - -
Enterprise Value (EV) 1 4,810 3,728 4,317 2,995 2,051 1,959 1,844 1,717
Change - -22.5% 15.81% -30.62% -31.52% -4.53% -5.87% -6.88%
P/E 73.1x -33.1x 53.7x 16.1x 26.9x 10.4x 8.9x 8x
PBR 5.26x 3.57x 4.04x 2.2x 1.1x 1.05x 0.92x 0.81x
PEG - 0x -0x 0x -0.4x 0x 0.5x 0.7x
Capitalization / Revenue 4.1x 2.58x 2.71x 1.62x 0.91x 0.93x 0.88x 0.84x
EV / Revenue 4.76x 3.57x 3.47x 2.29x 1.49x 1.44x 1.29x 1.13x
EV / EBITDA 24.4x 19.8x 18.3x 11.3x 7.44x 7.19x 6.3x 6.19x
EV / EBIT 33.6x 28.4x 24.8x 14.8x 9.5x 9.65x 8.33x 6.97x
EV / FCF 49.6x 322x 40.6x 19.5x 13.6x 10.1x 11.3x 9.87x
FCF Yield 2.01% 0.31% 2.46% 5.14% 7.36% 9.94% 8.89% 10.1%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 - - -
Rate of return 0.56% 0.9% 0.73% 1.17% 1.97% - - -
EPS 2 1.94 -2.68 2.04 4.25 1.51 3.98 4.635 5.16
Distribution rate 41.2% -29.9% 39.2% 18.8% 53% - - -
Net sales 1 1,011 1,045 1,245 1,307 1,375 1,362 1,434 1,514
EBITDA 1 197.2 188.7 235.4 265.6 275.9 272.3 292.9 277.2
EBIT 1 143.3 131.3 174.4 202.8 216 203 221.4 246.4
Net income 1 62.54 -80.58 64.46 132.4 47.06 120.5 140.1 153.6
Net Debt 1 663.8 1,026 949.6 881.3 794.1 694 579 452.2
Reference price 2 141.76 88.64 109.51 68.44 40.60 41.27 41.27 41.27
Nbr of stocks (in thousands) 29,247 30,482 30,752 30,891 30,968 30,109 - -
Announcement Date 26/01/22 02/02/23 31/01/24 05/02/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.55x1.44x7.19x-.--% 1.26B
28.06x3.95x15.35x2.57% 175B
18.58x3.26x11.47x3.63% 105B
16.72x0.19x11.83x0.79% 58.48B
31.6x7.68x20.06x1.27% 51.36B
38.16x3.06x10.42x2.51% 42.2B
35.64x1.32x11.59x0.28% 31.44B
29.18x5.19x16.57x-.--% 27.56B
42.59x7.45x26.87x0.24% 25.32B
23.19x3.39x12.2x1.25% 20.52B
Average 27.43x 3.69x 14.36x 1.25% 53.82B
Weighted average by Cap. 27.07x 3.74x 14.52x 2.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CNMD Stock
  4. Valuation CONMED Corporation