Valuation Bruker Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-12 pm EDT			5-day change	1st Jan Change
64.73 ^USD	+1.16%		-0.95%	-11.91%

Sep. 06	Transcript : Bruker Corporation Presents at Morgan Stanley 22nd Annual Global Healthcare Conference, Sep-06-2024 10:00 AM
Sep. 04	Transcript : Bruker Corporation Presents at Wells Fargo 2024 Healthcare Conference, Sep-04-2024 10:15 AM

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,849	8,288	12,725	10,053	10,170	9,800	-	-
Change	-	5.59%	53.54%	-21%	1.17%	-3.64%	-	-
Enterprise Value (EV) ¹	7,977	8,400	12,991	10,627	10,964	11,645	11,007	10,816
Change	-	5.3%	54.65%	-18.2%	3.17%	6.22%	-5.48%	-1.74%
P/E ratio	40.5x	53.1x	46.4x	34.3x	25.3x	46.6x	29.5x	16.6x
PBR	8.57x	8.58x	12x	9x	-	4.85x	4.25x	-
PEG	-	-2.8x	0.6x	3.45x	0.6x	-0.9x	0.5x	0.2x
Capitalization / Revenue	3.79x	4.17x	5.26x	3.97x	3.43x	2.88x	2.63x	2.48x
EV / Revenue	3.85x	4.23x	5.37x	4.2x	3.7x	3.43x	2.96x	2.73x
EV / EBITDA	19.9x	23.2x	24.9x	19.1x	17.9x	18.3x	14.7x	12.7x
EV / EBIT	21.9x	26.5x	27.6x	21x	20.1x	21.2x	16.7x	14.3x
EV / FCF	56.8x	35.7x	68.2x	73.2x	45.1x	82.6x	24.3x	-
FCF Yield	1.76%	2.8%	1.47%	1.37%	2.22%	1.21%	4.11%	-
Dividend per Share ²	0.16	0.16	0.16	0.2	0.2	0.2046	0.2018	0.2032
Rate of return	0.31%	0.3%	0.19%	0.29%	0.27%	0.32%	0.31%	0.31%
EPS ²	1.26	1.02	1.81	1.99	2.9	1.39	2.193	3.89
Distribution rate	12.7%	15.7%	8.84%	10.1%	6.9%	14.7%	9.2%	5.22%
Net sales ¹	2,073	1,988	2,418	2,531	2,964	3,399	3,721	3,959
EBITDA ¹	401.3	361.9	521.9	556.5	614.1	634.8	747.4	848.6
EBIT ¹	364	317.2	470.2	505.6	546.3	550.1	658.1	753.9
Net income ¹	197.2	157.8	277.1	296.6	427.2	255.9	381.9	571.1
Net Debt ¹	128.4	112.7	266	573.7	793.2	1,846	1,207	1,016
Reference price ²	50.97	54.13	83.91	68.35	73.48	64.73	64.73	64.73
Nbr of stocks (in thousands)	153,992	153,108	151,655	147,083	138,411	151,394	-	-
Announcement Date	3/27/20	2/16/21	2/11/22	2/9/23	2/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BRUKER CORPORATION	46.57x	3.43x	18.34x	+0.32%	9.8B
THERMO FISHER SCIENTIFIC INC.	38.11x	6.03x	23.98x	+0.24%	235B
DANAHER CORPORATION	47.01x	8.83x	27.46x	+0.40%	197B
INTUITIVE SURGICAL, INC.	86.33x	21.08x	51.87x	-.--%	176B
BOSTON SCIENTIFIC CORPORATION	59.38x	7.99x	27.11x	-.--%	123B
SIEMENS HEALTHINEERS AG	27.93x	3.02x	15.18x	+2.03%	61.56B
EDWARDS LIFESCIENCES CORPORATION	29.25x	6.39x	20.76x	-.--%	41.04B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	20.5x	6.31x	16.37x	+2.97%	39.44B
AGILENT TECHNOLOGIES, INC.	30.37x	6.28x	21.57x	+0.69%	39.19B
GE HEALTHCARE TECHNOLOGIES INC.	21.96x	2.29x	12.35x	+0.13%	39.94B
Average	40.74x	7.16x	23.50x	+0.68%	96.14B
Weighted average by Cap.	48.82x	9.26x	28.54x	+0.43%