Last Price$29.80.3%
Market Cap$13.0B
SNN Intrinsic Value
Intrinsic Value of SNN Overview
Key Highlights:
As of Mar 11, 2025 SNN Relative Value is $68.8, which is undervalued by 130.5%, compared to current share price of $29.8.
As of Mar 11, 2025 SNN DCF Value is N/A, which is undervalued by N/A, compared to current share price of $29.8.
SNN Historical Intrinsic Value
Crunching data... Almost there!
Crunching data... Almost there!
SNN Valuation Metrics
LTM
NTM
1Y Forward
2Y Forward
EV/Revenue
1.4x (as of Mar 11, 2025)
EV/Gross Profit
2.0x (as of Mar 11, 2025)
EV/EBIT
11.7x (as of Mar 11, 2025)
EV/EBITDA
6.7x (as of Mar 11, 2025)
EV/FCF
19.9x (as of Mar 11, 2025)
EV/OCF
9.8x (as of Mar 11, 2025)
P/Revenue
1.1x (as of Mar 11, 2025)
P/Gross Profit
1.6x (as of Mar 11, 2025)
P/EBIT
9.7x (as of Mar 11, 2025)
P/EBITDA
5.5x (as of Mar 11, 2025)
P/FCF
16.5x (as of Mar 11, 2025)
P/OCF
8.1x (as of Mar 11, 2025)
P/E
19.2x (as of Mar 11, 2025)
P/BV
2.5x (as of Mar 11, 2025)
PEG 1Y
0.1x (as of Mar 11, 2025)
SNN DCF Model
Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
| Dec'20 Actual | Dec'21 Actual | Dec'22 Actual | Dec'23 Actual | Dec'24 Actual | Dec'25 Estimate | Dec'26 Estimate | Dec'27 Estimate | Dec'28 Estimate | Dec'29 Estimate | Dec'30 Estimate | Dec'31 Estimate | Dec'32 Estimate | Dec'33 Estimate | Dec'34 Estimate | Dec'35 Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 4,560.0 (11.2%) | 5,212.0 14.3% | 5,215.0 0.1% | 5,549.0 6.4% | 5,810.0 4.7% | 6,064.0 4.4% | 6,367.4 5.0% | 6,676.7 4.9% | 7,057.3 5.7% | 7,523.0 6.6% | 7,974.3 6.0% | 8,404.8 5.4% | 8,808.1 4.8% | 9,178.0 4.2% | 9,508.4 3.6% | 9,793.7 3.0% |
% margin | 295.0 6.5% | 593.0 11.4% | 315.0 6.0% | 425.0 7.7% | 657.0 11.3% | 623.3 10.3% | 654.5 10.3% | 686.3 10.3% | 725.4 10.3% | 773.3 10.3% | 819.7 10.3% | 863.9 10.3% | 905.4 10.3% | 943.4 10.3% | 977.4 10.3% | 1,006.7 10.3% |
NOPAT % effective tax rate | 537.2 11.8% | 530.3 10.2% | 298.9 5.7% | 385.4 6.9% | 543.5 9.4% | 515.7 8.5% | 541.5 8.5% | 567.8 8.5% | 600.2 8.5% | 639.8 8.5% | 678.1 8.5% | 714.8 8.5% | 749.1 8.5% | 780.5 8.5% | 808.6 8.5% | 832.9 8.5% |
% of revenue | 545.0 12.0% | 563.0 10.8% | 548.0 10.5% | 527.0 9.5% | 580.0 10.0% | 606.2 10.0% | 636.5 10.0% | 667.4 10.0% | 705.5 10.0% | 752.0 10.0% | 797.1 10.0% | 840.1 10.0% | 880.5 10.0% | 917.4 10.0% | 950.5 10.0% | 979.0 10.0% |
% of revenue | (443.0) (9.7%) | (408.0) (7.8%) | (358.0) (6.9%) | (427.0) (7.7%) | (381.0) (6.6%) | (426.9) (7.0%) | (448.2) (7.0%) | (470.0) (7.0%) | (496.8) (7.0%) | (529.6) (7.0%) | (561.3) (7.0%) | (591.6) (7.0%) | (620.0) (7.0%) | (646.1) (7.0%) | (669.3) (7.0%) | (689.4) (7.0%) |
% of revenue | 61.0 1.3% | (150.0) (2.9%) | (535.0) (10.3%) | (332.0) (6.0%) | (123.0) (2.1%) | (371.1) (6.1%) | (389.7) (6.1%) | (408.6) (6.1%) | (431.9) (6.1%) | (460.4) (6.1%) | (488.0) (6.1%) | (514.3) (6.1%) | (539.0) (6.1%) | (561.7) (6.1%) | (581.9) (6.1%) | (599.3) (6.1%) |
Free Cash Flow to Firm (FCFF) % of revenue | 700.2 15.4% | 535.3 10.3% | (46.1) (0.9%) | 153.4 2.8% | 619.5 10.7% | 323.9 5.3% | 340.1 5.3% | 356.6 5.3% | 377.0 5.3% | 401.8 5.3% | 425.9 5.3% | 448.9 5.3% | 470.5 5.3% | 490.2 5.3% | 507.9 5.3% | 523.1 5.3% |
% of FCFF used in calculation | ||||||||||||||||
Discount period | ||||||||||||||||
Discount factor | ||||||||||||||||
Discounted FCFF (DFCFF) |
SNN DCF Value
Crunching data... Almost there!
SNN Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
SNN Reverse DCF
Implied FCF growth
Implied Revenue growth
Reverse DCF Assumptions and Outputs
as of Dec 31, 2024
787.0M
Long-Term growth rate
3.0%
FX rate
1.0
Last share price
24.6
Implied FCF growth 1-10Y
0.0%
Implied Free Cash Flow growth vs Historical average vs Industry growth
Competing with SNN Intrinsic Value
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Enterprise Value | Intrinsic Value | DCF Value | Relative value | Ben Graham Revised fair value | Peter Lynch fair value | Earnings Power Value (EPV),
% of EV | Market-Implied Value of Growth (MIVoG),
% of EV | Reverse DCF (implied FCF growth) | Reverse DCF (implied Revenue growth) |
$13.0B | $15.7B | $69.5 132.9% undervalued | N/A | $69.5 132.9% undervalued | $212.1 610.8% undervalued | $185.9 522.9% undervalued | N/A | N/A | 0.0% | 0.0% | |
$231.4B | $238.4B | $178.1 34.3% undervalued | $212.9 60.0% undervalued | $143.4 8.1% undervalued | Negative 232.2% overvalued | Negative 172.2% overvalued | 89.9% | 10.1% | 5.7% | 5.8% | |
$140.4B | $151.1B | $36.4 61.9% overvalued | $18.2 81.0% overvalued | $54.6 42.9% overvalued | $144.8 51.5% undervalued | $76.7 19.7% overvalued | 21.8% | 78.2% | 13.5% | 15.1% | |
$139.3B | $148.5B | $300.2 17.8% overvalued | $305.7 16.0% overvalued | $294.8 19.3% overvalued | $0.7 99.8% overvalued | $301.9 17.4% overvalued | 27.2% | 72.8% | 11.0% | 11.9% | |
$119.7B | $138.3B | $117.2 25.6% undervalued | $89.1 4.0% overvalued | $145.2 55.7% undervalued | $293.9 215.1% undervalued | $159.7 71.2% undervalued | 48.5% | 51.5% | 1.7% | 1.8% | |
$40.4B | $37.2B | $54.2 20.8% overvalued | $42.8 37.0% overvalued | $65.5 4.2% overvalued | Negative 606.4% overvalued | Negative 484.3% overvalued | 34.9% | 65.1% | 33.7% | 28.0% | |
$28.0B | $27.9B | $39.4 43.9% overvalued | $27.8 60.0% overvalued | $51.0 27.4% overvalued | $62.1 11.7% overvalued | $46.3 34.0% overvalued | 16.3% | 83.7% | 18.2% | 18.4% | |
$24.6B | $30.3B | $69.4 159.4% undervalued | N/A | $69.4 159.4% undervalued | $162.8 508.6% undervalued | N/A | (204.2%) | 304.2% | 2.3% | 14.0% | |
$22.6B | $24.7B | $194.8 14.6% overvalued | $115.2 49.0% overvalued | $274.3 20.3% undervalued | $588.4 158.0% undervalued | $296.1 29.8% undervalued | 38.1% | 61.9% | 7.7% | 9.2% | |
$21.8B | $27.5B | $178.8 66.6% undervalued | $150.3 40.0% undervalued | $207.4 93.2% undervalued | $254.8 137.4% undervalued | $186.7 73.9% undervalued | 58.1% | 41.9% | (0.4%) | (0.3%) | |
$17.2B | $16.3B | $104.8 57.3% overvalued | $67.6 72.0% overvalued | $142.0 42.1% overvalued | Negative 147.3% overvalued | Negative 114.1% overvalued | 23.2% | 76.8% | 21.4% | 24.6% |
Intrinsic Valuation Tools
Wondering how to calculate intrinsic value of a stock? Use our intrinsic value tools to simplify complex valuation concepts and save time.