Previous Close | $78.05 |
Intrinsic Value | $7.98 |
Upside potential | -90% |
Data is not available at this time.
Edwards Lifesciences Corporation operates as a global leader in patient-focused medical innovations for structural heart disease and critical care monitoring. The company specializes in transcatheter aortic valve replacement (TAVR), surgical heart valve therapy, and advanced hemodynamic monitoring systems. Its revenue model is driven by high-margin medical devices, with a strong emphasis on R&D to maintain technological leadership. Edwards holds a dominant position in structural heart solutions, benefiting from aging populations and increasing prevalence of cardiovascular diseases. The company competes in a concentrated market with high barriers to entry, leveraging its clinical expertise and extensive physician relationships. Its focus on minimally invasive therapies aligns with broader healthcare trends toward cost-effective, patient-centric solutions.
Edwards Lifesciences reported revenue of $5.44 billion for FY 2024, with net income reaching $4.17 billion, reflecting robust profitability. Diluted EPS stood at $6.97, supported by strong operating cash flow of $542.3 million. Capital expenditures totaled $282.4 million, indicating disciplined reinvestment in growth initiatives. The company’s high margins underscore its pricing power and operational efficiency in the medical device sector.
The company demonstrates significant earnings power, with net income representing approximately 76.7% of revenue. This exceptional profitability is driven by premium-priced products and scalable manufacturing. Operating cash flow, though substantial, is partially offset by capital expenditures, reflecting ongoing investments in capacity and innovation. Edwards’ capital-light model allows for high returns on invested capital, reinforcing its competitive edge.
Edwards maintains a strong balance sheet, with $3.05 billion in cash and equivalents against $700 million in total debt, indicating ample liquidity. The low leverage ratio underscores financial stability, providing flexibility for strategic acquisitions or R&D investments. Shareholders’ equity is robust, supported by retained earnings and efficient capital management.
Growth is driven by expanding TAVR adoption and international market penetration, though the company does not currently pay dividends. Instead, Edwards prioritizes reinvestment in innovation and market expansion. Long-term trends favor its product portfolio, given demographic shifts and increasing demand for minimally invasive cardiac interventions.
The market values Edwards at a premium, reflecting its leadership in high-growth segments like TAVR. Investors anticipate sustained top-line growth and margin resilience, given the company’s technological moat and recurring revenue streams. Valuation multiples align with peers, though execution risks in new product launches remain a consideration.
Edwards’ strategic advantages include its first-mover position in TAVR, deep clinical evidence, and strong physician loyalty. The outlook remains positive, supported by pipeline advancements and global market expansion. Regulatory tailwinds and unmet clinical needs in structural heart disease further bolster long-term growth prospects, though competition and pricing pressures warrant monitoring.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |