Research / Stock / SYK
S
SYK
STRYKER CORP
330.59
+2.78 +0.85%
close 2026-08-25
Assumptions
6.6%
Market is pricing 6.6%— you agree
Actually grew +9.0%/yrFCF, 2020–2025 — the market is pricing 2.4pts SLOWER than history
10 yrs
3.00%
7.66%
7.7% derived for this company beta 0.79 (1254d vs the S&P 500) · cost of equity 8.3% = 4.7% risk-free + 0.79 × 4.5% premium · 11% debt at 3.8%, taxed at 28%
Fair value
$330.10
-0.1%
At the market's assumptionsCurrent price $330.59Enterprise value 126.3B
Bear $221.11 (1.6% growth)Bull $491.48 (11.6%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 6.6%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
32% the 10 forecast years68% terminal value
Same industry · SIC 3841 · trailing P/E for context
MMMP/E 3094.5Bthis P/E: 39