Stock Analysis on Net

Shockwave Medical Inc. (NASDAQ:SWAV)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Shockwave Medical Inc., current price multiples

Microsoft Excel
Shockwave Medical Inc. Abbott Laboratories Cigna Group CVS Health Corp. Elevance Health Inc. Humana Inc. Intuitive Surgical Inc. Medtronic PLC UnitedHealth Group Inc. Health Care Equipment & Services Health Care
Selected Financial Data
Current share price (P) $330.38
No. shares of common stock outstanding 37,396,816
Growth rate (g) -21.72%
 
Earnings per share (EPS) $3.94
Next year expected EPS $3.08
Operating profit per share $4.25
Sales per share $19.53
Book value per share (BVPS) $17.88
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 83.89 32.19 18.79 8.41 20.46 15.52 75.23 28.86 20.29 21.91 28.17
Price to next year expected earnings 107.17 30.12 16.87 7.93 18.18 13.21 66.29 28.28 17.30 19.90 25.54
Price to operating profit (P/OP) 77.66 28.44 11.36 5.11 16.09 9.63 76.56 19.78 14.03 15.25 24.06
Price to sales (P/S) 16.92 4.59 0.50 0.20 0.72 0.37 18.99 3.47 1.24 0.96 2.27
Price to book value (P/BV) 18.48 4.77 2.10 0.92 3.12 2.38 10.16 2.11 5.12 3.29 5.11

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Shockwave Medical Inc., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 65.99 32.02
Price to operating profit (P/OP) 61.09 55.72
Price to sales (P/S) 13.31 14.12 26.40 60.01 21.46
Price to book value (P/BV) 14.53 13.53 25.89 18.03 4.78

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Shockwave Medical Inc. P/S ratio decreased from 2021 to 2022 and from 2022 to 2023.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Shockwave Medical Inc. P/BV ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Price to Earnings (P/E)

Shockwave Medical Inc., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 37,396,816 36,495,387 35,653,563 34,842,744 31,765,657
Selected Financial Data (US$)
Net income (loss) (in thousands) 147,278 215,996 (9,136) (65,699) (51,109)
Earnings per share (EPS)2 3.94 5.92 -0.26 -1.89 -1.61
Share price1, 3 259.89 189.52 175.59 116.76 29.00
Valuation Ratio
P/E ratio4 65.99 32.02
Benchmarks
P/E Ratio, Competitors5
Abbott Laboratories 34.57 26.76 29.13 48.49 41.83
Cigna Group 19.03 13.13 13.43 8.71 13.26
CVS Health Corp. 11.47 27.53 17.39 12.88 14.15
Elevance Health Inc. 19.80 19.20 18.13 15.87 15.96
Humana Inc. 17.64 22.52 18.34 14.48 18.10
Intuitive Surgical Inc. 74.11 64.99 59.94 87.47 48.72
Medtronic PLC 30.94 23.38 46.56 26.30 28.78
UnitedHealth Group Inc. 20.53 22.46 26.03 20.54 20.48
P/E Ratio, Sector
Health Care Equipment & Services 22.82 23.06 25.14 21.21 21.68
P/E Ratio, Industry
Health Care 28.96 21.26 21.30 29.05 21.25

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net income (loss) ÷ No. shares of common stock outstanding
= 147,278,000 ÷ 37,396,816 = 3.94

3 Closing price as at the filing date of Shockwave Medical Inc. Annual Report.

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 259.89 ÷ 3.94 = 65.99

5 Click competitor name to see calculations.


Price to Operating Profit (P/OP)

Shockwave Medical Inc., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 37,396,816 36,495,387 35,653,563 34,842,744 31,765,657
Selected Financial Data (US$)
Income (loss) from operations (in thousands) 159,093 124,134 (871) (65,663) (51,839)
Operating profit per share2 4.25 3.40 -0.02 -1.88 -1.63
Share price1, 3 259.89 189.52 175.59 116.76 29.00
Valuation Ratio
P/OP ratio4 61.09 55.72
Benchmarks
P/OP Ratio, Competitors5
Abbott Laboratories 30.54 22.18 24.45 40.69 34.03
Cigna Group 11.51 10.40 9.08 9.03 8.38
CVS Health Corp. 6.96 14.75 10.43 6.65 7.83
Elevance Health Inc. 15.57 15.05 15.70 12.10 13.55
Humana Inc. 10.94 16.63 17.08 9.78 15.35
Intuitive Surgical Inc. 75.42 54.49 56.11 88.37 48.89
Medtronic PLC 21.20 20.48 37.44 26.29 21.26
UnitedHealth Group Inc. 14.20 15.89 18.77 14.12 14.40
P/OP Ratio, Sector
Health Care Equipment & Services 15.88 17.09 18.65 15.69 15.26
P/OP Ratio, Industry
Health Care 24.73 16.48 17.58 21.54 17.40

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Income (loss) from operations ÷ No. shares of common stock outstanding
= 159,093,000 ÷ 37,396,816 = 4.25

3 Closing price as at the filing date of Shockwave Medical Inc. Annual Report.

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 259.89 ÷ 4.25 = 61.09

5 Click competitor name to see calculations.


Price to Sales (P/S)

Shockwave Medical Inc., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 37,396,816 36,495,387 35,653,563 34,842,744 31,765,657
Selected Financial Data (US$)
Revenue (in thousands) 730,230 489,733 237,146 67,789 42,927
Sales per share2 19.53 13.42 6.65 1.95 1.35
Share price1, 3 259.89 189.52 175.59 116.76 29.00
Valuation Ratio
P/S ratio4 13.31 14.12 26.40 60.01 21.46
Benchmarks
P/S Ratio, Competitors5
Abbott Laboratories 4.93 4.25 4.78 6.30 4.83
Cigna Group 0.51 0.49 0.42 0.46 0.44
CVS Health Corp. 0.27 0.36 0.47 0.35 0.37
Elevance Health Inc. 0.70 0.74 0.81 0.60 0.74
Humana Inc. 0.42 0.68 0.65 0.64 0.76
Intuitive Surgical Inc. 18.71 13.81 17.89 21.29 15.01
Medtronic PLC 3.72 3.72 5.57 4.36 4.36
UnitedHealth Group Inc. 1.25 1.40 1.58 1.24 1.18
P/S Ratio, Sector
Health Care Equipment & Services 1.00 1.07 1.25 1.10 1.05
P/S Ratio, Industry
Health Care 2.33 2.18 2.32 2.26 2.17

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Revenue ÷ No. shares of common stock outstanding
= 730,230,000 ÷ 37,396,816 = 19.53

3 Closing price as at the filing date of Shockwave Medical Inc. Annual Report.

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 259.89 ÷ 19.53 = 13.31

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Shockwave Medical Inc. P/S ratio decreased from 2021 to 2022 and from 2022 to 2023.

Price to Book Value (P/BV)

Shockwave Medical Inc., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 37,396,816 36,495,387 35,653,563 34,842,744 31,765,657
Selected Financial Data (US$)
Stockholders’ equity (in thousands) 668,677 511,316 241,830 225,654 192,653
Book value per share (BVPS)2 17.88 14.01 6.78 6.48 6.06
Share price1, 3 259.89 189.52 175.59 116.76 29.00
Valuation Ratio
P/BV ratio4 14.53 13.53 25.89 18.03 4.78
Benchmarks
P/BV Ratio, Competitors5
Abbott Laboratories 5.12 5.06 5.75 6.65 4.96
Cigna Group 2.13 1.95 1.53 1.46 1.49
CVS Health Corp. 1.25 1.61 1.83 1.33 1.47
Elevance Health Inc. 3.02 3.19 3.07 2.19 2.42
Humana Inc. 2.70 4.13 3.34 3.55 4.07
Intuitive Surgical Inc. 10.01 7.78 8.59 9.53 8.13
Medtronic PLC 2.26 2.24 3.26 2.48 2.66
UnitedHealth Group Inc. 5.18 5.81 6.27 4.83 4.92
P/BV Ratio, Sector
Health Care Equipment & Services 3.43 3.55 3.78 3.21 3.09
P/BV Ratio, Industry
Health Care 5.25 4.78 4.89 4.68 4.49

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 668,677,000 ÷ 37,396,816 = 17.88

3 Closing price as at the filing date of Shockwave Medical Inc. Annual Report.

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 259.89 ÷ 17.88 = 14.53

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Shockwave Medical Inc. P/BV ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.