image
Healthcare - Medical - Instruments & Supplies - NASDAQ - US
$ 92.51
0.0108 %
$ 5.46 B
Market Cap
45.57
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MMSI stock under the worst case scenario is HIDDEN Compared to the current market price of 92.5 USD, Merit Medical Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MMSI stock under the base case scenario is HIDDEN Compared to the current market price of 92.5 USD, Merit Medical Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MMSI stock under the best case scenario is HIDDEN Compared to the current market price of 92.5 USD, Merit Medical Systems, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MMSI

image
$112.0$112.0$110.0$110.0$108.0$108.0$106.0$106.0$104.0$104.0$102.0$102.0$100.0$100.0$98.0$98.0$96.0$96.0$94.0$94.0$92.0$92.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.36 B REVENUE
7.89%
156 M OPERATING INCOME
25.62%
120 M NET INCOME
27.48%
221 M OPERATING CASH FLOW
52.12%
-369 M INVESTING CASH FLOW
-110.24%
-60 M FINANCING CASH FLOW
-10.73%
355 M REVENUE
4.51%
36.6 M OPERATING INCOME
-1.87%
27.9 M NET INCOME
-1.75%
68.7 M OPERATING CASH FLOW
45.23%
-214 M INVESTING CASH FLOW
-85.40%
2.43 M FINANCING CASH FLOW
105.11%
Balance Sheet Merit Medical Systems, Inc.
image
Current Assets 924 M
Cash & Short-Term Investments 377 M
Receivables 209 M
Other Current Assets 338 M
Non-Current Assets 1.46 B
Long-Term Investments 22.8 M
PP&E 452 M
Other Non-Current Assets 981 M
15.83 %8.79 %14.20 %18.98 %41.24 %Total Assets$2.4b
Current Liabilities 216 M
Accounts Payable 68.5 M
Short-Term Debt 10.3 M
Other Current Liabilities 138 M
Non-Current Liabilities 823 M
Long-Term Debt 800 M
Other Non-Current Liabilities 23.1 M
6.59 %13.24 %76.96 %Total Liabilities$1.0b
EFFICIENCY
Earnings Waterfall Merit Medical Systems, Inc.
image
Revenue 1.36 B
Cost Of Revenue 713 M
Gross Profit 643 M
Operating Expenses 461 M
Operating Income 156 M
Other Expenses 35.3 M
Net Income 120 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(713m)643m(461m)156m(35m)120mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
47.43% GROSS MARGIN
47.43%
11.48% OPERATING MARGIN
11.48%
8.87% NET MARGIN
8.87%
8.73% ROE
8.73%
4.98% ROA
4.98%
5.75% ROIC
5.75%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Merit Medical Systems, Inc.
image
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 120 M
Depreciation & Amortization 115 M
Capital Expenditures 0
Stock-Based Compensation 28.5 M
Change in Working Capital -36.9 M
Others -11.9 M
Free Cash Flow 221 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Merit Medical Systems, Inc.
image
Wall Street analysts predict an average 1-year price target for MMSI of $103 , with forecasts ranging from a low of $85 to a high of $125 .
MMSI Lowest Price Target Wall Street Target
85 USD -8.12%
MMSI Average Price Target Wall Street Target
103 USD 11.02%
MMSI Highest Price Target Wall Street Target
125 USD 35.12%
Price
Max Price Target
Min Price Target
Average Price Target
130130120120110110100100909080807070May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Merit Medical Systems, Inc.
image
Sold
0-3 MONTHS
13.9 M USD 6
3-6 MONTHS
5.21 M USD 3
6-9 MONTHS
0 USD 0
9-12 MONTHS
1.68 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Here's Why You Should Retain Merit Medical Stock in Your Portfolio Now Merit Medical's strong product portfolio raises optimism about the stock. zacks.com - 2 weeks ago
Updated ASGE Clinical Practice Guideline Includes TIF 2.0 and cTIF for Management of GERD Endoscopic anti-reflux therapy recognized as evidence-based approach to providing relief of GERD symptoms. Endoscopic anti-reflux therapy recognized as evidence-based approach to providing relief of GERD symptoms. globenewswire.com - 2 weeks ago
Merit Medical Stock May Rise as WRAPSODY CIE Shows Strong Results MMSI unveils 12-month efficacy data for WRAPSODY CIE, highlighting its advanced technology in vascular access maintenance and potential to improve patient outcomes. zacks.com - 3 weeks ago
Merit Medical Releases 12-Month Efficacy Results of the WRAPSODY® Cell-Impermeable Endoprosthesis (CIE) SOUTH JORDAN, Utah, March 25, 2025 (GLOBE NEWSWIRE) -- Merit Medical Systems, Inc. (NASDAQ: MMSI), a global leader of healthcare technology, today announced that the six-month results from the randomized arm of the WRAPSODY Arteriovenous Access Efficacy (WAVE) trial are scheduled for publication in the April issue of Kidney International . Twelve-month results from the randomized arm of the WAVE trial are scheduled for presentation at the Society of Interventional Radiology's 50th Annual Scientific Meeting in Nashville, TN. The podium presentation is scheduled for March 30, 2025, during the late-breaking trials session. globenewswire.com - 3 weeks ago
Merit Medical Rings Nasdaq Opening Bell to Celebrate 35-Year Partnership SOUTH JORDAN, Utah, March 18, 2025 (GLOBE NEWSWIRE) -- Merit Medical Systems, Inc. (NASDAQ: MMSI), a global leader of healthcare technology, announced that Chairman and Chief Executive Officer, Fred Lampropoulos, will visit the Nasdaq MarketSite in Times Square to ring the opening bell on Wednesday, March 19, 2025. The ceremony begins at 9:15 A.M. (EDT) and the bell ringing takes place at 9:30 A.M. globenewswire.com - 4 weeks ago
Merit Medical: A Success Story That Keeps Getting Better Merit Medical continues to outperform, with the share price supported by on-target financial results, incremental M&A, and positive clinical data. The company's Wrapsody stent graft showed almost best-case clinical efficacy, positioning it to capture significant market share in dialysis graft occlusion procedures. Recent acquisitions, including EsophyX Z+ and Cook Medical's lead management portfolio, enhance Merit's product portfolio and offer longer-term synergies. seekingalpha.com - 1 month ago
MMSI Announces Commencement of Patient Enrollment in PREEMIE Study Merit Medical aims to improve care for vulnerable premature infants by evaluating the safety and efficacy of the Bloom Micro Occluder System for treating PDA in the specified patient pool. zacks.com - 1 month ago
First Patient Enrolled in Merit Medical's PREEMIE Study Multicenter, prospective study designed to evaluate safety and efficacy of Bloom™ Micro Occluder System for treatment of patent ductus arteriosus in premature infants Multicenter, prospective study designed to evaluate safety and efficacy of Bloom™ Micro Occluder System for treatment of patent ductus arteriosus in premature infants globenewswire.com - 1 month ago
Merit Medical Systems, Inc. (MMSI) Q4 2024 Earnings Call Transcript Merit Medical Systems, Inc. (MMSI) Q4 2024 Earnings Call Transcript seekingalpha.com - 1 month ago
Compared to Estimates, Merit Medical (MMSI) Q4 Earnings: A Look at Key Metrics While the top- and bottom-line numbers for Merit Medical (MMSI) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 1 month ago
Merit Medical (MMSI) Beats Q4 Earnings and Revenue Estimates Merit Medical (MMSI) came out with quarterly earnings of $0.93 per share, beating the Zacks Consensus Estimate of $0.83 per share. This compares to earnings of $0.81 per share a year ago. zacks.com - 1 month ago
Merit Medical Reports Fourth Quarter and Full Year 2024 Results and Issues Fiscal Year 2025 Guidance Fourth Quarter Highlights† Reported revenue of $355.2 million, up 9.4% Constant currency revenue* and constant currency revenue, organic* up 10.1% and up 6.1%, respectively GAAP operating margin of 10.3%, compared to 10.4% in prior year period Non-GAAP operating margin* of 19.6%, compared to 16.6% in prior year period GAAP EPS $0.46, down 2.6%, Non-GAAP EPS* $0.93, up 25.8%, and Free cash flow* generation of $65.3 million, up 18.4% Fiscal Year 2024 Highlights† Reported revenue of $1.357 billion, up 7.9% Constant currency revenue* and constant currency revenue, organic* up 8.5% and up 6.0%, respectively GAAP operating margin of 11.5 %, compared to 9.9% in prior year Non-GAAP operating margin* of 19.0%, compared to 17.2% in prior year GAAP EPS $2.03, up 25.3%, Non-GAAP EPS* $3.46, up 21.3%, and Free cash flow* generation of $185.7 million, up 67.5% Fourth Quarter Business Developments Completed the acquisition of lead management portfolio of medical devices and certain related assets from Cook Medical Holdings, LLC Announced FDA premarket approval of the Wrapsody® Cell-Impermeable Endoprosthesis device, which is intended to extend long-term vessel patency in dialysis patients Substantially completed integration of the production, distribution and sale of the EsophyX® Z+ device previously acquired from Endogastric Solutions, Inc. Fiscal Year 2025 Guidance Revenue of $1.470 billion to $1.490 billion, up 8% - 10% year-over-year Non-GAAP EPS of $3.58 to $3.70, up 4% - 7% year-over-year † Comparisons noted in the bullet points are calculated for the current quarter compared with the fourth quarter of 2023 or for the current year compared with fiscal year 2023, as applicable, unless otherwise specified. Amounts in this release are rounded while percentages are calculated from the underlying amounts. globenewswire.com - 1 month ago
8. Profile Summary

Merit Medical Systems, Inc. MMSI

image
COUNTRY US
INDUSTRY Medical - Instruments & Supplies
MARKET CAP $ 5.46 B
Dividend Yield 0.00%
Description Merit Medical Systems, Inc. designs, develops, manufactures, and markets single-use medical products for interventional, diagnostic, and therapeutic procedures, primarily in cardiology, radiology, oncology, critical care, and endoscopy. The company operates in two segments, Cardiovascular and Endoscopy. It provides peripheral intervention products for the diagnosis and treatment of diseases in peripheral vessels and organs; and cardiac intervention products, such as access, angiography, electrophysiology and cardiac rhythm management, fluid management, hemodynamic monitoring, hemostasis, and intervention to treat various heart conditions. The company also offers custom procedural solutions that include critical care products, disinfection protection systems, syringes, manifold kits, and trays and packs; coated tubes and wires; and sensor components for microelectromechanical systems. In addition, it provides pulmonary products that consist of laser-cut tracheobronchial stents, over-the-wire and direct visualization delivery systems, and dilation balloons to endoscopically dilate strictures; gastroenterology products; and kits and accessories for endoscopy and bronchoscopy procedures. The company sells its products to hospitals and alternate site-based physicians, technicians, and nurses through direct sales force, distributors, original equipment manufacturer partners, or custom procedure tray manufacturers in the United States and internationally. Merit Medical Systems, Inc. was incorporated in 1987 and is headquartered in South Jordan, Utah.
Contact 1600 West Merit Parkway, South Jordan, UT, 84095 https://www.merit.com
IPO Date May 14, 1990
Employees 7400
Officers Mr. Fred P. Lampropoulos Founder, Chief Executive Officer, President & Chairman Mr. Jason Treft Chief Information Officer Sarah Comstock Vice President of Global Communications Mark Butler Executive Vice President of Merit Medical EMEA Clay Creamer Executive Vice President of Manufacturing Finance & Strategy Alisha Jerauld Sustainability Council Chair and Vice President of Environment, Social & Governance Mr. Brian G. Lloyd J.D. Chief Legal Officer & Corporate Secretary Ricardo Alvarez Managing Director of Operation Merit Medical Tijuana JoAnne Alkire Executive Vice President of Global Marketing & Strategy Mr. Neil W. Peterson Chief Operating Officer