Shockwave Medical, Inc

SWAV

Statistics

$330.00	Share Price
$213.00	Fair Value
54.93%	Price vs Fair Value
$12.5 B	Market Cap
120.9%	3yr Avg Revenue Growth
22.7%	Projected Sales Growth Next Year
11.5%	Free Cash Flow ROIC
	Rising Revenues
	Recurring Revenues
	Regulatory Barriers Moat

Stock Research and Updates

Research Article

Shockwave Is An Attractive Medical Device Firm green dot

Apr 1, 2023

Updates

Updates: HRMY, MELI, SWAV

Feb 28, 2024

Quarterly Updates for Mercadolibre, Sprout Social, and Shockwave Medical

Nov 9, 2023

Quarterly Updates for TEAM, SWAV, GLBE

Aug 16, 2023

Updates on Celsius and Shockwave Medical

May 15, 2023

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Shockwave Medical, Inc (SWAV) is $213.00.

26.5%	Free Cash Flow Margin
11.5%	Discount Rate / Required Rate of Return
21.8%	Average Annual Revenue Growth (Years 1-5)
2.6%	Average Annual Share Dilution (Years 1-5)
14.0%	Average Annual Revenue Growth (Years 6-10)
1.6%	Average Annual Share Dilution (Years 6-10)
6.0%	Terminal Growth Rate
$206.48	Sum of Discounted Free Cash Flows
$6.78	Net "Excess" Cash/Debt Per Share
$213.00	Fair Value Estimate (rounded)

Last updated Feb 28, 2024

Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.

Watch List

GOOG	44.74%
MSFT	-9.91%
CMG	97.46%
SMAR	-16.78%
ENLT	1.68%
SNPS	65.75%
SPT	42.75%
CELH	-9.68%
PINS	47.65%
SNOW	12.95%
WDAY	7.74%
MA	0.75%

vs. Fair Value Estimates

Buy List

HIMS	-26.47%
PAYC	-33.95%
HRMY	-51.13%
GLBE	-25.31%
YOU	-60.14%
MELI	-29.13%
FTNT	-28.69%

vs. Fair Value Estimates

Hold List

TOST	-18.95%
CPNG	9.10%
MNDY	7.57%
ZS	11.35%
V	-16.05%
ADSK	-23.26%
NOW	3.96%
ABNB	-6.15%
TEAM	-5.05%
ADBE	-19.74%
CRWD	22.12%

vs. Fair Value Estimates