| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | 1 | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 309.10 | 273.57 | 263.74 | 274.08 |
| Receivables | 259.33 | 272.37 | 278.85 | 267.19 |
| Inventory | 389.61 | 429.09 | 492.74 | 492.01 |
| Other | 32.64 | 29.65 | 28.13 | 53.86 |
| 1,058.04 | 1,081.68 | 1,159.54 | 1,191.48 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 92.33 | 82.50 | 95.73 | 82.64 |
| ST’ Debt | — | 573.17 | 87.80 | — |
| Other | 8.54 | 10.48 | 11.46 | 11.70 |
| 306.98 | 922.13 | 455.98 | 330.88 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 391.92 | 418.76 | — | — |
—
|
| ’25 | 382.65 | 415.61 | 402.06 | 434.93 |
1,635.25
|
| ’24 | 368.87 | 418.18 | 380.83 | 442.65 |
1,610.53
|
| ’23 | 380.85 | 381.27 | 382.42 | 397.04 |
1,541.57
|
| ’22 | 376.64 | 397.82 | 385.19 | 398.02 |
1,557.67
|
| ’21 | 360.07 | 389.99 | 386.86 | 405.52 |
1,542.45
|
| ’20 | 354.32 | 258.67 | 370.23 | 388.65 |
1,371.87
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 9.80 | 22.80 | — | — |
—
|
| ’25 | (11.26) | 8.92 | 40.91 | 11.82 |
50.38
|
| ’24 | 15.76 | 40.40 | 22.49 | 50.74 |
129.38
|
| ’23 | 26.16 | 28.28 | 26.77 | 58.75 |
139.96
|
| ’22 | 44.34 | 66.48 | 68.31 | 85.33 |
264.47
|
| ’21 | 69.08 | 91.29 | 82.78 | 69.28 |
312.43
|
| ’20 | 20.81 | 33.12 | 69.64 | 80.26 |
203.83
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (5.04) | 10.50 | — | — |
—
|
| ’25 | (40.18) | (11.23) | 25.75 | (19.60) |
(45.25)
|
| ’24 | 0.29 | 10.69 | (7.16) | 11.19 |
15.01
|
| ’23 | 12.45 | 12.73 | 13.69 | 34.22 |
73.09
|
| ’22 | 35.02 | 57.07 | 59.16 | 82.02 |
233.27
|
| ’21 | 62.41 | 84.66 | 75.50 | 41.85 |
264.41
|
| ’20 | 4.33 | 29.17 | 62.92 | 72.18 |
168.60
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.06) | 0.06 | — | — |
—
|
| ’25 | (0.33) | (6.31) | (0.07) | (0.02) |
(6.74)
|
| ’24 | (0.04) | (0.16) | (0.14) | 0.25 |
(0.09)
|
| ’23 | 0.29 | 0.05 | 0.24 | 0.25 |
0.84
|
| ’22 | 0.39 | 0.54 | 0.60 | 0.63 |
2.16
|
| ’21 | 0.53 | 0.41 | 0.51 | 0.53 |
1.98
|
| ’20 | 0.11 | 0.00 | 0.38 | 1.09 |
1.57
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.67 | 33.44 | 16.81 | 10.87 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 69.90 | 60.69 | 45.42 | 27.13 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,722 | 3,946 | 4,396 | 4,427 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.42 | 0.39 | 0.37 | 0.37 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,557.67 | 1,541.57 | 1,610.53 | 1,635.25 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 62.29% | 57.39% | 54.77% | 50.86% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 213.89 | 81.07 | (18.24) | (563.50) | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.73% | 5.26% | (1.13%) | (34.46%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 180.55 | 67.74 | (6.94) | (516.47) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 125.14 | 129.68 | 146.49 | 157.44 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 18.77 | 19.25 | 20.91 | 21.33 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 2.16 | 0.84 | (0.09) | (6.74) | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.19 | 1.75 | 1.68 | 0.66 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.38) | (0.83) | (1.49) | (1.25) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.81 | 0.91 | 0.19 | (0.59) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.74 | 19.83 | 20.07 | 13.61 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 83.00 | 80.09 | 77.01 | 76.67 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.79 | 52.11 | 0.00 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.97 | 2.25 | 1.08 | 0.58 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.56 | 2.18 | 1.13 | 0.91 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.61 | 3.06 | 2.01 | 1.53 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.11 | 64.52 | 129.88 | (80.70) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 264.47 | 139.96 | 129.38 | 50.38 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (31.20) | (66.86) | (114.37) | (95.64) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 233.27 | 73.09 | 15.01 | (45.25) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 840.59 | 751.06 | 159.56 | 703.56 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,458.19 | 1,485.02 | 1,769.19 | 1,817.36 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,001.53 | 1,175.92 | 1,495.62 | 1,553.62 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,804.40 | 1,587.88 | 1,545.28 | 1,043.46 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.71% | 1.77% | (0.18%) | (13.52%) | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.32% | 2.52% | 0.58% | (11.87%) | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.35% | 3.99% | (0.44%) | (39.90%) | — | — | — |
ROE
|
Integra LifeSciences Holdings (IART) presents a compelling undervalued opportunity in medtech, with robust revenue growth—up 57% cumulatively from $992 million in 2016 to $1.55 billion in 2022, stabilizing at $1.54-$1.61 billion recently—overshadowed by short-term recalls of the Codman ICS+ shunt, which inflicted $100+ million in charges and drove 2024 to a slim $6.9 million net loss (-$0.09 EPS). Despite gross margins eroding to 54.8% and ROE dipping to -0.4%, the company’s revenue per employee remains efficient at ~$366k, and projections signal acceleration: revenue to $1.73 billion by 2027 (13% CAGR), with revenue per share surging 67% to $22.26 amid share reductions.
Balance sheet resilience shines through $1.55 billion equity (+84% since 2016) and positive FCF ($0.19/share in 2024), even as net debt hit $1.50 billion from acquisitions. Valuation screams discount: PS at 1.08x, PB at 1.13x, EV/Sales at 2.0x versus 1.3x forward, decoupling from steady top-line momentum—shares down 75% from 2021 highs of ~77 despite revenue per share gains.
Analyst forecasts ignite optimism: EPS rebounding from -$6.22 in 2025 to $1.47 by 2027, ROE to 16.7%, margins to 60%+, bolstered by insider buys (e.g., $102k director purchase), post-recall clearances, and tailwinds in regenerative tech. Targets imply 15-120% upside, echoing historical 50%+ rallies post-dips—positioning IART as a coiled spring for patient investors.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.