(EW) Edwards Lifesciences - Overview
Sector: Healthcare | Industry: Medical Devices | Exchange: NYSE (USA) | Market Cap: 47.155m USD | Total Return: 14.1% in 12m
Industry Rotation: -2.9
Avg Turnover: 356M USD
Peers RS (IBD): 56.5
EPS Trend: -39.4%
Qual. Beats: 0
Rev. Trend: 62.8%
Qual. Beats: 0
Warnings
No concerns identified
Tailwinds
No distinct edge detected
Edwards Lifesciences Corporation (EW) develops products for advanced cardiovascular diseases globally. The company specializes in transcatheter and surgical heart valve therapies. This includes transcatheter aortic valve replacement (TAVR) systems, a key growth area in medical devices, and products for mitral and tricuspid valve diseases.
Their product portfolio features the Edwards SAPIEN family for TAVR, PASCAL and EVOQUE for valve repair/replacement, and INSPIRIS and KONECT RESILIA for surgical applications. The medical device sector is characterized by high R&D investment and regulatory hurdles. Products are distributed via direct sales and independent distributors.
Further analysis on ValueRay can provide deeper insights into EWs market position and financial performance.
- SAPIEN valve sales drive transcatheter aortic valve replacement revenue
- New product launches expand mitral and tricuspid valve market share
- Regulatory approvals impact market access for innovative devices
- Healthcare spending trends influence demand for cardiovascular procedures
| Net Income: 1.07b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.10 > 0.02 and ΔFCF/TA 4.45 > 1.0 |
| NWC/Revenue: 81.17% < 20% (prev 87.61%; Δ -6.44% < -1%) |
| CFO/TA 0.12 > 3% & CFO 1.60b > Net Income 1.07b |
| Net Debt (-3.52b) to EBITDA (1.39b): -2.53 < 3 |
| Current Ratio: 3.72 > 1.5 & < 3 |
| Outstanding Shares: last quarter (581.8m) vs 12m ago -1.47% < -2% |
| Gross Margin: 78.08% > 18% (prev 0.79%; Δ 7.73k% > 0.5%) |
| Asset Turnover: 45.36% > 50% (prev 41.79%; Δ 3.57% > 0%) |
| Interest Coverage Ratio: 60.53 > 6 (EBITDA TTM 1.39b / Interest Expense TTM 20.4m) |
| A: 0.36 (Total Current Assets 6.74b - Total Current Liabilities 1.81b) / Total Assets 13.70b |
| B: 1.04 (Retained Earnings 14.24b / Total Assets 13.70b) |
| C: 0.09 (EBIT TTM 1.23b / Avg Total Assets 13.38b) |
| D: 4.36 (Book Value of Equity 14.66b / Total Liabilities 3.36b) |
| Altman-Z'' Score: 10.95 = AAA |
| DSRI: 1.13 (Receivables 912.1m/727.4m, Revenue 6.07b/5.46b) |
| GMI: 1.01 (GM 78.08% / 79.07%) |
| AQI: 0.96 (AQ_t 0.37 / AQ_t-1 0.38) |
| SGI: 1.11 (Revenue 6.07b / 5.46b) |
| TATA: -0.04 (NI 1.07b - CFO 1.60b) / TA 13.70b) |
| Beneish M-Score: -2.89 (Cap -4..+1) = A |
Over the past week, the price has changed by -4.09%, over one month by -9.22%, over three months by -6.19% and over the past year by +14.08%.
- StrongBuy: 10
- Buy: 4
- Hold: 17
- Sell: 0
- StrongSell: 1
| Analysts Target Price | 96.9 | 24.5% |
P/E Forward = 27.3224
P/S = 7.7716
P/B = 4.5203
P/EG = 2.0832
Revenue TTM = 6.07b USD
EBIT TTM = 1.23b USD
EBITDA TTM = 1.39b USD
Long Term Debt = 598.3m USD (from longTermDebt, last quarter)
Short Term Debt = 24.5m USD (from shortTermDebt, last quarter)
Debt = 705.4m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -3.52b USD (recalculated: Debt 705.4m - CCE 4.23b)
Enterprise Value = 43.63b USD (47.16b + Debt 705.4m - CCE 4.23b)
Interest Coverage Ratio = 60.53 (Ebit TTM 1.23b / Interest Expense TTM 20.4m)
EV/FCF = 32.68x (Enterprise Value 43.63b / FCF TTM 1.33b)
FCF Yield = 3.06% (FCF TTM 1.33b / Enterprise Value 43.63b)
FCF Margin = 22.00% (FCF TTM 1.33b / Revenue TTM 6.07b)
Net Margin = 17.64% (Net Income TTM 1.07b / Revenue TTM 6.07b)
Gross Margin = 78.08% ((Revenue TTM 6.07b - Cost of Revenue TTM 1.33b) / Revenue TTM)
Gross Margin QoQ = 78.30% (prev 77.77%)
Tobins Q-Ratio = 3.19 (Enterprise Value 43.63b / Total Assets 13.70b)
Interest Expense / Debt = 2.89% (Interest Expense 20.4m / Debt 705.4m)
Taxrate = 28.98% (26.2m / 90.4m)
NOPAT = 876.9m (EBIT 1.23b * (1 - 28.98%))
Current Ratio = 3.72 (Total Current Assets 6.74b / Total Current Liabilities 1.81b)
Debt / Equity = 0.07 (Debt 705.4m / totalStockholderEquity, last quarter 10.34b)
Debt / EBITDA = -2.53 (Net Debt -3.52b / EBITDA 1.39b)
Debt / FCF = -2.64 (Net Debt -3.52b / FCF TTM 1.33b)
Total Stockholder Equity = 10.30b (last 4 quarters mean from totalStockholderEquity)
RoA = 8.0% (Net Income 1.07b / Total Assets 13.70b)
RoE = 10.39% (Net Income TTM 1.07b / Total Stockholder Equity 10.30b)
RoCE = 11.33% (EBIT 1.23b / Capital Employed (Equity 10.30b + L.T.Debt 598.3m))
RoIC = 8.04% (NOPAT 876.9m / Invested Capital 10.90b)
WACC = 7.68% (E(47.16b)/V(47.86b) * Re(7.76%) + D(705.4m)/V(47.86b) * Rd(2.89%) * (1-Tc(0.29)))
Discount Rate = 7.76% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: -100.0 | Cagr: -2.09%
[DCF] Terminal Value 76.41% ; FCFF base≈1.08b ; Y1≈874.7m ; Y5≈611.4m
[DCF] Fair Price = 27.23 (EV 12.18b - Net Debt -3.52b = Equity 15.70b / Shares 576.5m; r=7.68% [WACC]; 5y FCF grow -22.61% → 3.0% )
EPS Correlation: -39.41 | EPS CAGR: -47.04% | SUE: -4.0 | # QB: 0
Revenue Correlation: 62.83 | Revenue CAGR: 4.28% | SUE: 0.18 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.75 | Chg7d=+0.001 | Chg30d=+0.001 | Revisions Net=+1 | Analysts=23
EPS current Year (2026-12-31): EPS=2.96 | Chg7d=+0.006 | Chg30d=+0.007 | Revisions Net=+1 | Growth EPS=+15.8% | Growth Revenue=+9.9%
EPS next Year (2027-12-31): EPS=3.31 | Chg7d=+0.006 | Chg30d=+0.005 | Revisions Net=+21 | Growth EPS=+11.7% | Growth Revenue=+9.9%
[Analyst] Revisions Ratio: +1.00 (1 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.7% (Discount Rate 7.9% - Earnings Yield 2.2%)
[Growth] Growth Spread = +4.2% (Analyst 9.8% - Implied 5.7%)