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)
$376.56
Method range
$51.26 – $571.21
median $379.17
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 | $376.56 | +21.77% |
| Exit multiple | $571.21 | +84.71% |
| Analyst target | $381.79 | +23.46% |
| Graham number | $51.26 | -83.42% |
- Forward DCF$376.56
- Exit multiple$571.21
- Analyst target$381.79
- Graham number$51.26
Stock price
$309.24
FCF / share (TTM)
$1.08
3Y FCF CAGR
11.8%
Fair value @ hist. growth
$37.51
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
41.0%
per year over your projection horizon
Margin of safety -724.5% vs hist-growth DCF
Historical 3Y CAGR
11.8%
Your model implies
41.0%
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% |
|---|---|---|---|---|---|
| 6.6% | 36.4% | 35.1% | 33.6% | 32.0% | 30.2% |
| 7.6% | 39.8% | 38.7% | 37.5% | 36.2% | 34.8% |
| 8.6% | 42.9% | 42.0% | 41.0% | 39.9% | 38.7% |
| 9.6% | 45.8% | 45.0% | 44.1% | 43.2% | 42.1% |
| 10.6% | 48.5% | 47.8% | 47.0% | 46.2% | 45.3% |
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
$12.3B
Total debt − cash
Beta
0.78
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
- Buybacks0.15% TTM
- Dividend Profile1.13% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History9 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.