Valuation Bruker Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-12-12 pm EST			5-day change	1st Jan Change
45.13 ^USD	-2.67%		-6.04%	-23.01%

Dec. 10	Wolfe Research Upgrades Bruker to Outperform From Peer Perform, $60 Price Target	MT
Dec. 10	Bruker Receives $25 Million in European Orders for High-Performance Magnetic Resonance Systems	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,288	12,725	10,053	10,170	8,887	6,857	-	-
Change	-	53.54%	-21%	1.17%	-12.62%	-22.84%	-	-
Enterprise Value (EV) ¹	8,400	12,991	10,627	10,964	10,798	8,334	8,121	7,922
Change	-	54.65%	-18.2%	3.17%	-1.51%	-22.81%	-2.56%	-2.45%
P/E ratio	53.1x	46.4x	34.3x	25.3x	77.1x	-111x	71.7x	34x
PBR	8.58x	12x	9x	7.75x	4.99x	2.74x	2.58x	2.39x
PEG	-	0.6x	3.45x	0.6x	-1x	1x	-0x	0x
Capitalization / Revenue	4.17x	5.26x	3.97x	3.43x	2.64x	2.01x	1.97x	1.88x
EV / Revenue	4.23x	5.37x	4.2x	3.7x	3.21x	2.44x	2.34x	2.17x
EV / EBITDA	23.2x	24.9x	19.1x	17.9x	17.9x	15.4x	12.8x	11.5x
EV / EBIT	26.5x	27.6x	21x	20.1x	20.8x	18.9x	15.2x	13.5x
EV / FCF	35.7x	68.2x	73.2x	45.1x	80.7x	325x	24.1x	26.9x
FCF Yield	2.8%	1.47%	1.37%	2.22%	1.24%	0.31%	4.14%	3.71%
Dividend per Share ²	0.16	0.16	0.2	0.2	0.2	0.174	0.2223	0.2971
Rate of return	0.3%	0.19%	0.29%	0.27%	0.34%	0.39%	0.49%	0.66%
EPS ²	1.02	1.81	1.99	2.9	0.76	-0.4077	0.6293	1.326
Distribution rate	15.7%	8.84%	10.1%	6.9%	26.3%	-42.7%	35.3%	22.4%
Net sales ¹	1,988	2,418	2,531	2,964	3,366	3,417	3,474	3,651
EBITDA ¹	361.9	521.9	556.5	614.1	602.6	542.1	635.4	690.3
EBIT ¹	317.2	470.2	505.6	546.3	518	441.3	535.3	588.4
Net income ¹	157.8	277.1	296.6	427.2	113.1	-57.46	159.6	195
Net Debt ¹	112.7	266	573.7	793.2	1,911	1,477	1,264	1,065
Reference price ²	54.13	83.91	68.35	73.48	58.62	45.13	45.13	45.13
Nbr of stocks (in thousands)	153,108	151,655	147,083	138,411	151,598	151,941	-	-
Announcement Date	2/16/21	2/11/22	2/9/23	2/13/24	2/13/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRUKER CORPORATION	-110.7x	2.44x	15.37x	0.39%	6.86B
THERMO FISHER SCIENTIFIC, INC.	32.06x	5.5x	21.78x	0.29%	215B
INTUITIVE SURGICAL, INC.	71.91x	18.86x	44.03x	-.--%	192B
DANAHER CORPORATION	43.51x	7.07x	22.82x	0.55%	160B
BOSTON SCIENTIFIC CORPORATION	44.83x	7.28x	23.75x	-.--%	137B
SIEMENS HEALTHINEERS AG	20.73x	2.48x	12.06x	2.31%	57.67B
EDWARDS LIFESCIENCES CORPORATION	36.61x	7.44x	24.66x	-.--%	48.21B
AGILENT TECHNOLOGIES, INC.	31.31x	5.95x	21.21x	0.7%	39.54B
GE HEALTHCARE TECHNOLOGIES INC.	18.34x	2.11x	11.92x	0.15%	38.25B
RESMED, INC.	24.05x	6.34x	16.41x	0.96%	36.77B
Average	21.27x	6.55x	21.40x	0.53%	93.17B
Weighted average by Cap.	41.70x	8.59x	25.70x	0.38%