Integer Holdings Corporation

Integer Holdings Corporation

ITGRยทNYSE

$90.89

-0.033%
HealthcareMedical - Devices

Integer Holdings Corporation operates as a medical device outsource manufacturer in the United States, Puerto Rico, Costa Rica, and internationally. It operates through Medical and Non-Medical segments. The company offers products for interventional cardiology, structural heart, heart failure, peripheral vascular, neurovascular, interventional oncology, electrophysiology, vascular access, infusion therapy, hemodialysis, urology, and gastroenterology procedures. It also provides cardiac rhythm management products, including implantable pacemakers, implantable cardioverter defibrillators, insertable cardiac monitors, implantable cardiac pacing and defibrillation leads, and heart failure therapies; neuromodulation products, such as implantable spinal cord stimulators; and non-rechargeable batteries, feedthroughs, device enclosures, machined components, and lead components and sub-assemblies. In addition, the company offers rechargeable batteries and chargers; and arthroscopic, laparoscopic, and general surgery devices and components, such as harmonic scalpels, shaver blades, burr shavers, radio frequency probes, biopsy probes, trocars, electrocautery components, wound dressings, GERD treatment components, and phacoemulsification needles. Further, it provides orthopedic products that include instruments used in hip, knee, and spine surgeries, as well as reamers and chisels. Additionally, the company offers customized battery power and power management systems, and battery solutions for the energy, military, and environmental markets. Furthermore, the company provides medical technologies. It serves multi-national original equipment manufacturers and their affiliated subsidiaries in the cardiac, neuromodulation, orthopedics, vascular, and advanced surgical and portable medical markets. Integer Holdings Corporation was founded in 1970 and is headquartered in Plano, Texas.

At a Glance

Live Snapshot
Market Cap$3.09B
EPS2.9600
P/E Ratio30.71
Earnings Date07/23/2026
Integer Holdings Corporation

Integer Holdings Corporation Fair Value Envelope

ITGR ยท NYSE

Our analysis suggests that ITGR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $90.89, this represents a potential HIDDEN relative to our calculated worth for Integer Holdings Corporation.

Intrinsic Value
Current Price: $90.89

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.0B
+ Cash & Equivalents$17.2M
Firm Value$4.0B
- Debt$1.4B
Equity Value$2.6B
/ Shares Outstanding35,038,426B
DCF Value$74
OVERVALUED BY 19%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$207.0M
$218.5M
$230.6M
$243.4M
$256.8M
$271.1M
$286.1M
$301.9M
$318.7M
$336.3M
Maintenance CapEx
-$19.2M
-$20.3M
-$21.4M
-$22.6M
-$23.8M
-$25.2M
-$26.6M
-$28.0M
-$29.6M
-$31.2M
Owner Earnings
$187.8M
$198.2M
$209.2M
$220.8M
$233.0M
$245.9M
$259.5M
$273.9M
$289.1M
$305.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$173.9M
$169.9M
$166.1M
$162.3M
$158.6M
$155.0M
$151.4M
$148.0M
$144.6M
$141.3M
Terminal Value represents 60.5% of Enterprise Value