Valuation Integra LifeSciences Holdings Corporation

Stocks

Market Closed - Nasdaq 21:00:00 15/09/2026 BST			5-day change	1st Jan Change
15.69 ^USD	-0.13%		-6.16%	+26.33%

09-15	Integra LifeSciences Holdings Corporation Presents at Morgan Stanley 24th Annual Global Healthcare Conference, Sep-15-2026 04:05 PM
07-30	BMO Cuts Price Target on Integra LifeSciences Holdings to $18 From $19, Keeps Market Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,674	4,683	3,405	1,750	967.4	1,222	-	-
Change	-	-17.47%	-27.3%	-48.6%	-44.72%	26.3%	-	-
Enterprise Value (EV) ¹	6,707	5,670	4,605	3,285	2,563	2,711	2,507	2,286
Change	-	-15.47%	-18.78%	-28.66%	-21.98%	5.78%	-7.54%	-8.79%
P/E	33.8x	26x	51.8x	-252x	-1.84x	24.5x	12.6x	9.67x
PBR	3.37x	2.6x	2.14x	1.13x	0.93x	1.05x	0.93x	0.83x
PEG	-	2.86x	-0.8x	2x	-0x	-0x	0.1x	0.3x
Capitalization / Revenue	3.68x	3.01x	2.21x	1.09x	0.59x	0.73x	0.71x	0.68x
EV / Revenue	4.35x	3.64x	2.99x	2.04x	1.57x	1.62x	1.45x	1.28x
EV / EBITDA	16.7x	13.8x	12.5x	10.2x	8.07x	7.87x	6.91x	5.92x
EV / EBIT	21.4x	15.5x	14x	11.7x	9.33x	9.11x	7.93x	6.8x
EV / FCF	25.4x	25.5x	63x	132x	-82.5x	11.8x	18.2x	14.8x
FCF Yield	3.94%	3.92%	1.59%	0.76%	-1.21%	8.44%	5.5%	6.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.98	2.16	0.84	-0.09	-6.74	0.64	1.245	1.625
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,542	1,558	1,542	1,611	1,635	1,674	1,728	1,786
EBITDA ¹	400.7	411.3	369.7	322.2	317.5	344.3	363	385.9
EBIT ¹	314.1	366.6	329.1	281.1	274.8	297.6	315.9	336.3
Net income ¹	169.1	180.6	67.74	-6.944	-516.5	42.03	78.69	100.4
Net Debt ¹	1,033	986.7	1,200	1,535	1,596	1,489	1,285	1,064
Reference price ²	66.99	56.07	43.55	22.68	12.42	15.71	15.71	15.71
Nbr of stocks (in thousands)	84,700	83,518	78,176	77,164	77,892	77,773	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	25/02/25	26/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTEGRA LIFESCIENCES HOLDINGS CORPORATION	24.55x	1.62x	7.87x	-.--%	1.22B
ABBOTT LABORATORIES	29.21x	4.03x	15.58x	2.49%	178B
MEDTRONIC PLC	19.84x	3.61x	12.91x	3%	120B
CENCORA, INC.	17.86x	0.21x	13.03x	0.73%	62.25B
HOYA CORPORATION	27.51x	6.75x	17.39x	1.45%	48.54B
BECTON, DICKINSON AND COMPANY	35.25x	3.41x	11.68x	2.15%	49.82B
DEXCOM, INC.	33.94x	5.96x	18.72x	-.--%	31.95B
MEDLINE INC.	42.07x	1.24x	11.48x	0.22%	28.59B
WEST PHARMACEUTICAL SERVICES, INC.	41.42x	7.26x	26.04x	0.25%	25B
TERUMO CORPORATION	16.86x	2.69x	9.53x	1.64%	21.59B
Average	28.85x	3.68x	14.42x	1.19%	56.73B
Weighted average by Cap.	27.34x	3.76x	14.73x	1.9%