Fair value (multi-method)
Four independent methods triangulate what SYK is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$382.83
Method range
$50.49 – $571.49
median $385.14
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $382.83 | +25.25% |
| Exit multiple | $571.49 | +86.97% |
| Analyst target | $387.46 | +26.76% |
| Graham number | $50.49 | -83.48% |
- Forward DCF$382.83
- Exit multiple$571.49
- Analyst target$387.46
- Graham number$50.49
Stock price
$305.66
FCF / share (TTM)
$1.08
3Y FCF CAGR
11.8%
Fair value @ hist. growth
$38.11
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
40.5%
per year over your projection horizon
Margin of safety -702.0% vs hist-growth DCF
Historical 3Y CAGR
11.8%
Your model implies
40.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 12% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.5% | 35.9% | 34.6% | 33.1% | 31.5% | 29.6% |
| 7.5% | 39.3% | 38.2% | 37.0% | 35.7% | 34.2% |
| 8.5% | 42.5% | 41.5% | 40.5% | 39.4% | 38.2% |
| 9.5% | 45.4% | 44.5% | 43.7% | 42.7% | 41.7% |
| 10.5% | 48.1% | 47.4% | 46.6% | 45.8% | 44.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$10.8B
Total debt − cash
Beta
0.79
Vs market benchmark
Frequently asked questions
Stryker (SYK) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation