(EW) Edwards Lifesciences - Overview
Sector: Healthcare | Industry: Medical Devices | Exchange: NYSE (USA) | Market Cap: 47.196m USD | Total Return: 11.1% in 12m
Avg Trading Vol: 364M USD
Peers RS (IBD): 66.1
EPS Trend: -39.4%
Qual. Beats: 0
Rev. Trend: 62.8%
Qual. Beats: 0
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 (-2.23b) to EBITDA (1.39b): -1.60 < 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 +2.16%, over one month by -4.96%, over three months by -3.71% and over the past year by +11.06%.
- StrongBuy: 10
- Buy: 4
- Hold: 17
- Sell: 0
- StrongSell: 1
| Wallstreet Target Price | 96.9 | 21% |
| Analysts Target Price | 96.9 | 21% |
P/E Forward = 26.9542
P/S = 7.7783
P/B = 4.4662
P/EG = 2.0582
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 = -2.23b USD (from netDebt column, last quarter)
Enterprise Value = 43.67b USD (47.20b + Debt 705.4m - CCE 4.23b)
Interest Coverage Ratio = 60.53 (Ebit TTM 1.23b / Interest Expense TTM 20.4m)
EV/FCF = 32.71x (Enterprise Value 43.67b / FCF TTM 1.33b)
FCF Yield = 3.06% (FCF TTM 1.33b / Enterprise Value 43.67b)
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 43.67b / 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 = -1.60 (Net Debt -2.23b / EBITDA 1.39b)
Debt / FCF = -1.67 (Net Debt -2.23b / 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 = 7.83% (E(47.20b)/V(47.90b) * Re(7.92%) + D(705.4m)/V(47.90b) * Rd(2.89%) * (1-Tc(0.29)))
Discount Rate = 7.92% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: -100.0 | Cagr: -2.09%
[DCF] Terminal Value 75.74% ; FCFF base≈1.08b ; Y1≈874.7m ; Y5≈611.4m
[DCF] Fair Price = 24.33 (EV 11.80b - Net Debt -2.23b = Equity 14.03b / Shares 576.5m; r=7.83% [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=+2 | 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: +0.14 (8 Up / 6 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%)