Stryker Corp.
- Price
- 330.25 USD
- Fair value
- 87.09 USD
- Discount to fair value
- −279%
- Mkt cap
- 126.60B
- P/E
- 39.0×
- P/B
- 5.65×
- EV
- 138.45B
- Div yield
- 1.01%
- ROE
- 14.5%
- Net margin
- 12.9%
Current price330.25USD
Fair value (est., median)87.09USD
UndervaluedFair valueOvervalued
+279.2% above fair valueWould need to fall ~73.6% to reach fair value.
Median ofDCF 198.44DDM 50.74Graham 103.8Residual Income 87.09Earnings Power 78.83
Health Check
46
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 279.2% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 17.11B | 18.45B | 20.50B | 22.59B | 25.12B |
| Net Income | 1.99B | 2.36B | 3.17B | 2.99B | 3.25B |
| Net Margin | 11.7% | 12.8% | 15.4% | 13.2% | 12.9% |
| Operating Cash Flow | 3.26B | 2.62B | 3.71B | 4.24B | 5.04B |
| OCF Margin | 19.1% | 14.2% | 18.1% | 18.8% | 20.1% |
| Capital Expenditure | 525.00M | 588.00M | 575.00M | 755.00M | 761.00M |
| Free Cash Flow | 2.74B | 2.04B | 3.14B | 3.49B | 4.28B |
| FCF Margin | 16.0% | 11.0% | 15.3% | 15.4% | 17.1% |
| FCF Conversion | 137.3% | 86.3% | 99.1% | 116.5% | 131.9% |
| EPS (Diluted) | 5.20/sh | 6.15/sh | 8.26/sh | 7.81/sh | 8.47/sh |
| Dividend / Share | 2.48/sh | 2.74/sh | 2.97/sh | 3.18/sh | 3.35/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.01%
Dividend / share3.35 USD
If you invest
USD
Shares (≈)30
Est. annual income100.48 USD
At this rate, dividends alone return your capital in ~98.6 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.88 | 0.88 | — | — | 1.76 | 0.6% |
| 2025 | 0.84 | 0.84 | 0.84 | 0.88 | 3.35 | 0.9% |
| 2024 | 0.80 | 0.80 | 0.80 | 0.84 | 3.18 | 0.9% |
| 2023 | 0.75 | 0.75 | 0.75 | 0.80 | 2.97 | 1.0% |
| 2022 | 0.70 | 0.70 | 0.70 | 0.75 | 2.74 | 1.2% |
Corporate actions
DCash Dividend
0.88 USD /sh2026-06-30
DCash Dividend
0.88 USD /sh2026-03-31
DCash Dividend
0.88 USD /sh2025-12-31
DCash Dividend
0.84 USD /sh2025-09-30
DCash Dividend
0.84 USD /sh2025-06-30
DCash Dividend
0.84 USD /sh2025-03-31
DCash Dividend
0.84 USD /sh2024-12-31
DCash Dividend
0.80 USD /sh2024-09-30
DCash Dividend
0.80 USD /sh2024-06-28
DCash Dividend
0.80 USD /sh2024-03-27
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
198.44 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
50.74 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
103.80 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
87.09 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
78.83 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)87.09 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.80%
- CAPM cost of equity
- 10.39%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Stryker Corp. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 4.7M USD
- Total return
- +10896.6%(+1032.1% Dividends · +9864.5% Capital gain)
- Annualised (IRR)
- +17.4%
Invested43KUSD
Dividends443.8KUSD
Capital gain4.2MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.