FMP

FMP

Enter

SYK - Stryker Corporation

photo-url-https://images.financialmodelingprep.com/symbol/SYK.png

Stryker Corporation

SYK

NYSE

Stryker Corporation operates as a medical technology company. The company operates through two segments, MedSurg and Neurotechnology, and Orthopaedics and Spine. The Orthopaedics and Spine segment provides implants for use in hip and knee joint replacements, and trauma and extremities surgeries. This segment also offers spinal implant products comprising cervical, thoracolumbar, and interbody systems that are used in spinal injury, deformity, and degenerative therapies. The MedSurg and Neurotechnology segment offers surgical equipment and surgical navigation systems, endoscopic and communications systems, patient handling, emergency medical equipment and intensive care disposable products, reprocessed and remanufactured medical devices, and other medical device products that are used in various medical specialties. This segment also provides neurotechnology products, which include products used for minimally invasive endovascular techniques; products for brain and open skull based surgical procedures; orthobiologic and biosurgery products, such as synthetic bone grafts and vertebral augmentation products; minimally invasive products for the treatment of acute ischemic and hemorrhagic stroke; and craniomaxillofacial implant products, including cranial, maxillofacial, and chest wall devices, as well as dural substitutes and sealants. The company sells its products to doctors, hospitals, and other healthcare facilities through company-owned subsidiaries and branches, as well as third-party dealers and distributors in approximately 75 countries. Stryker Corporation was founded in 1941 and is headquartered in Kalamazoo, Michigan.

365.11 USD

4.06 (1.11%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

14.35B

17.11B

18.45B

20.5B

22.59B

25.33B

28.39B

31.83B

35.68B

39.99B

Revenue %

-

19.21

7.84

11.11

10.23

12.1

12.1

12.1

12.1

Operating Cash Flow

3.28B

3.26B

2.62B

3.71B

4.24B

4.71B

5.28B

5.92B

6.64B

7.44B

Operating Cash Flow %

22.83

19.07

14.22

18.1

18.77

18.6

18.6

18.6

18.6

Cap Ex

-487M

-525M

-588M

-575M

-755M

-800.17M

-896.96M

-1.01B

-1.13B

-1.26B

Cap Ex %

-3.39

-3.07

-3.19

-2.81

-3.34

-3.16

-3.16

-3.16

-3.16

Free Cash Flow

2.79B

2.74B

2.04B

3.14B

3.49B

3.91B

4.38B

4.91B

5.51B

6.18B

Weighted Average Cost Of Capital

Price

365.63

Beta

Diluted Shares Outstanding

385.6M

Costof Debt

3.91

Tax Rate

After Tax Cost Of Debt

3.35

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

1.41B

Total Equity

140.99B

Total Capital

142.4B

Debt Weighting

0.99

Equity Weighting

99.01

Wacc

8.28

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

14.35B

17.11B

18.45B

20.5B

22.59B

25.33B

28.39B

31.83B

35.68B

39.99B

Operating Cash Flow

3.28B

3.26B

2.62B

3.71B

4.24B

4.71B

5.28B

5.92B

6.64B

7.44B

Cap Ex

-487M

-525M

-588M

-575M

-755M

-800.17M

-896.96M

-1.01B

-1.13B

-1.26B

Free Cash Flow

2.79B

2.74B

2.04B

3.14B

3.49B

3.91B

4.38B

4.91B

5.51B

6.18B

Wacc

8.28

8.28

8.28

8.28

8.28

Pv Lfcf

3.61B

3.74B

3.87B

4.01B

4.15B

Sum Pv Lfcf

19.38B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.28

Free Cash Flow T1

6.42B

Terminal Value

149.95B

Present Terminal Value

100.72B

Intrinsic Value

Enterprise Value

120.1B

Net Debt

-2.24B

Equity Value

122.34B

Diluted Shares Outstanding

385.6M

Equity Value Per Share

317.28

Projected DCF

317.28 -0.152%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep