Discounted Cash Flow
Stryker Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $11.3b | $1.6b | $1.3b | 14.5% | $4.40 |
| 2017 | $12.4b (9.9%) | $1.0b (-38.1%) | $961.0m (-27.3%) | 8.2% (-43.6%) | $2.73 (-38.0%) |
| 2018 | $13.6b (9.3%) | $3.6b (248.3%) | $2.0b (112.1%) | 26.1% (218.7%) | $9.50 (248.0%) |
| 2019 | $14.9b (9.4%) | $2.1b (-41.4%) | $1.5b (-24.3%) | 14.0% (-46.4%) | $5.57 (-41.4%) |
| 2020 | $14.4b (-3.6%) | $1.6b (-23.2%) | $2.8b (80.9%) | 11.1% (-20.4%) | $4.26 (-23.5%) |
| 2021 | $17.1b (19.2%) | $2.0b (24.7%) | $2.7b (-1.9%) | 11.7% (4.6%) | $5.29 (24.2%) |
| 2022 | $18.4b (7.8%) | $2.4b (18.3%) | $2.0b (-25.6%) | 12.8% (9.7%) | $6.23 (17.8%) |
| 2023 | $20.5b (11.1%) | $3.2b (34.2%) | $3.1b (54.0%) | 15.4% (20.8%) | $8.34 (33.9%) |
| 2024 | $22.6b (10.2%) | $3.0b (-5.4%) | $3.5b (11.2%) | 13.2% (-14.2%) | $7.86 (-5.8%) |
| 2025 | $25.1b (11.2%) | $3.2b (8.5%) | $4.3b (22.8%) | 12.9% (-2.4%) | $8.49 (8.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.