Conmed Corp

CNMD

Electromedical & Electrotherapeutic Apparatus

Mkt Cap

$2.294B

PE

27.85

Debt

$991.5M

Cash

$33.86M

EV

$3.251B

FCF

$141.5M

Market Cap

$2.294B

P/E Ratio

27.85

Debt

$991.5M

Cash

$33.86M

EV

$3.251B

FCF

$141.5M

Charts data: {"Earnings":[{"time":"2014-12-30","value":32192000},{"time":"2015-12-30","value":30498000},{"time":"2016-12-30","value":14664000},{"time":"2017-12-30","value":55487000},{"time":"2018-12-30","value":40854000},{"time":"2019-12-30","value":28620000},{"time":"2020-12-30","value":9517000},{"time":"2021-12-30","value":62542000},{"time":"2022-12-30","value":-80582000},{"time":"2023-12-30","value":64459000}],"Sales":[{"time":"2014-12-30","value":740055000},{"time":"2015-12-30","value":719168000},{"time":"2016-12-30","value":763520000},{"time":"2017-12-30","value":796392000},{"time":"2018-12-30","value":859634000},{"time":"2019-12-30","value":955097000},{"time":"2020-12-30","value":862459000},{"time":"2021-12-30","value":1010635000},{"time":"2022-12-30","value":1045472000},{"time":"2023-12-30","value":1244744000}],"Net Margins":[{"time":"2014-12-30","value":0.04349946963401369},{"time":"2015-12-30","value":0.04240733736762481},{"time":"2016-12-30","value":0.019205783738474435},{"time":"2017-12-30","value":0.0696729751177812},{"time":"2018-12-30","value":0.047524876866201195},{"time":"2019-12-30","value":0.02996554276686033},{"time":"2020-12-30","value":0.011034727447913466},{"time":"2021-12-30","value":0.061883865094717674},{"time":"2022-12-30","value":-0.07707714792935631},{"time":"2023-12-30","value":0.05178494533815789}],"Assets":[{"time":"2014-12-30","value":1098194000},{"time":"2015-12-30","value":1112944000},{"time":"2016-12-30","value":1328983000},{"time":"2017-12-30","value":1357961000},{"time":"2018-12-30","value":1369138000},{"time":"2019-12-30","value":1775095000},{"time":"2020-12-30","value":1751673000},{"time":"2021-12-30","value":1766017000},{"time":"2022-12-30","value":2297592000},{"time":"2023-12-30","value":2300021000}],"Stockholders Equity":[{"time":"2014-12-30","value":581298000},{"time":"2015-12-30","value":585073000},{"time":"2016-12-30","value":580576000},{"time":"2017-12-30","value":631432000},{"time":"2018-12-30","value":662270000},{"time":"2019-12-30","value":710467000},{"time":"2020-12-30","value":709038000},{"time":"2021-12-30","value":785435000},{"time":"2022-12-30","value":745545000},{"time":"2023-12-30","value":834222000}],"ROE":[{"time":"2014-12-30","value":0.055379512745614125},{"time":"2015-12-30","value":0.05212682861796733},{"time":"2016-12-30","value":0.02525767513641625},{"time":"2017-12-30","value":0.0878748622179427},{"time":"2018-12-30","value":0.06168783124707446},{"time":"2019-12-30","value":0.040283362914815185},{"time":"2020-12-30","value":0.013422411774827302},{"time":"2021-12-30","value":0.07962721294569251},{"time":"2022-12-30","value":-0.108084689723625},{"time":"2023-12-30","value":0.07726840097719792}],"ROA":[{"time":"2014-12-30","value":0.048066188669761443},{"time":"2015-12-30","value":0.04598164867235009},{"time":"2016-12-30","value":0.028349497322388624},{"time":"2017-12-30","value":0.03456284827031115},{"time":"2018-12-30","value":0.052080213974047905},{"time":"2019-12-30","value":0.04456888222883846},{"time":"2020-12-30","value":0.026266317971447867},{"time":"2021-12-30","value":0.06212680851883079},{"time":"2022-12-30","value":0.030490182765260325},{"time":"2023-12-30","value":0.05243560819662081}]}

CONMED Corporation, a medical technology company, develops, manufactures, and sells surgical devices and related equipment for surgical procedures worldwide. It offers orthopedic surgery products, including TruShot with Y-Knot All-In-One Soft Tissue Fixation System, Y-knot All-Suture Anchors, and Agro Knotless Suture Anchors, which provide unique clinical solutions to orthopedic surgeons for the repair of soft tissue injuries, as well as supporting products that enable surgeons to perform minimally invasive sports medicine surgeries. The company markets orthopedic surgery products under the Hall, CONMED Linvatec, Concept, and Shutt brands. It also offers general surgery products, such as clinical insufflation, smoke evacuation, electrosurgical, and endomechanical products; and endoscopic technologies, including therapeutic and diagnostic products for use in gastroenterology procedures, and products for the treatment of diseases of the dilatation, hemostasis, biliary, structure management, and infection prevention and patient monitoring, including ECG and EEG electrodes, and cardiac defibrillation pads. The company markets its products directly to hospitals, surgery centers, and other healthcare institutions, as well as through medical specialty distributors. CONMED Corporation was incorporated in 1970 and is headquartered in Largo, Florida.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of Conmed Corp

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$141.5M	$154.1M	$167.1M	$180.6M	$194.3M	$208.2M	$222.2M	$236.2M	$250.1M	$263.6M	$276.8M	$2.768B
DCF		$134M	$126.4M	$118.7M	$111.1M	$103.5M	$96.06M	$88.79M	$81.74M	$74.94M	$68.42M	$684.2M
Value	$1.688B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 8.3%

Earnings Stability -5.5%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been decreasing indicating a lower marginal ROA with respect to the calculated one, this could impede growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	4.2%	1.9%	7%	4.8%	3%	1.1%	6.2%	-7.7%	5.2%	6.5%
ROA	4.6%	2.8%	3.5%	5.2%	4.5%	2.6%	6.2%	3%	5.2%	6.2%
ROE	5.2%	2.5%	8.8%	6.2%	4%	1.3%	8%	-11%	7.7%	9.6%

What is the average Net Margin?

The average Net Margin over the past 5 years is +2.09%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is -0.71%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +4.47%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -0.01%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +2.74%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is -0.86%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

The Graham’s stability indicate a relevant drawdown, consider checking when it has occured and why.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	8.23	21.68	9.51	8.17	10.42	14.99	7.19	97.11	9.17	7.01
Debt Equity	0.47	0.88	0.79	0.72	1.10	1.09	0.89	1.51	1.17	1.16
MIN
Graham Stability	-	-	100%	100%	77%	23%	100%	-240%	-	-240%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 7.01.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 7.35.

What is the Graham’s Stability?

Graham’s Stability measure stands at -2.40.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has been increasing in past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	7.2%	7.7%	13%	19%	1.5%
Net Income	24%	9.5%	89%	-	48%
Stockholders Equity	5.3%	4.7%	5.6%	12%	0.52%
FCF	24%	13%	27%	820%	52%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +7.68%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +1.46%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +9.55%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is +48.19%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +4.72%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is +0.52%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +12.81%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is +51.91%.