BSX Boston Scientific
Intrinsic value$21.22
Price (at call)$52.01
Margin of safety
-59.2%
vs market (rating basis)
-4.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 16.5% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 14.9% |
| Years to target margin | 5 |
| Sales-to-capital | 0.58 |
| Beta | 0.57 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.0% |
| Terminal WACC | 8.7% |
Valuation bridge
| PV of explicit FCFF | -4.34B |
| PV of terminal value | 44.68B |
| Equity value | 30.75B |
| ÷ shares → per share | $21.22 |
News
bearish -0.30 · 8 articles
- Boston Scientific (BSX) Faces Growth Concerns in Key Medical Device Franchises
- Boston Scientific (BSX), What Is Behind The Latest Investor Attention?
- Is Boston Scientific’s (BSX) Buyback at Odds with Its Lower 2026 Growth Guidance?
- Is Boston Scientific (BSX) Still Undervalued After A 50% Fall?
- Is EW Stock Worth Buying as Growth Clashes With a Premium Valuation?
- Boston Scientific (BSX) Faces Growth Slowdown in Key Businesses
- How Much More Can Boston Scientific Stock Move After Losing Half Its Value?
- Brokers Suggest Investing in Boston Scientific (BSX): Read This Before Placing a Bet
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 24.03B | 16.5% | 18.9% | 3.88B | 5.88B | -2.00B | -1.87B |
| 2 | 27.65B | 15.1% | 17.9% | 4.23B | 6.25B | -2.02B | -1.77B |
| 3 | 31.42B | 13.6% | 16.9% | 4.54B | 6.50B | -1.96B | -1.60B |
| 4 | 35.26B | 12.2% | 15.9% | 4.80B | 6.61B | -1.81B | -1.38B |
| 5 | 39.04B | 10.7% | 14.9% | 4.98B | 6.53B | -1.55B | -1.10B |
| 6 | 42.67B | 9.3% | 14.9% | 5.45B | 6.26B | -810.50M | -540.94M |
| 7 | 46.02B | 7.8% | 14.9% | 5.88B | 5.77B | 101.40M | 63.26M |
| 8 | 48.97B | 6.4% | 14.9% | 6.25B | 5.08B | 1.17B | 684.78M |
| 9 | 51.39B | 4.9% | 14.9% | 6.56B | 4.18B | 2.38B | 1.30B |
| 10 | 53.19B | 3.5% | 14.9% | 6.79B | 3.10B | 3.69B | 1.88B |