First Time Loading...

Masimo Corp
NASDAQ:MASI

Watchlist Manager
Masimo Corp Logo
Masimo Corp
NASDAQ:MASI
Watchlist
Price: 136.25 USD 1.67% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

3B
+2%
Assets
Growth Rates:
1 Year
-5%
3 Years
+78%
5 Years
+163%
7 Years
+271%
10 Years
+593%
1.7B
-3%
Liabilities
Growth Rates:
1 Year
-10%
3 Years
+450%
5 Years
+802%
7 Years
+544%
10 Years
+1 394%
1.4B
+7%
Equity
Growth Rates:
1 Year
+2%
3 Years
-3%
5 Years
+41%
7 Years
+144%
10 Years
+318%

Balance Sheet Decomposition
Masimo Corp

3B
Assets
1.7B
Liabilities
3B
Assets
1.7B
Liabilities
Current Assets 1.2B
Cash & Short-Term Investments 163m
Receivables 421m
Other Current Assets 647.9m
Non-Current Assets 1.8B
Long-Term Investments 7.2m
PP&E 483.5m
Intangibles 1.1B
Other Non-Current Assets 258.9m
Current Liabilities 563.8m
Accounts Payable 251.5m
Accrued Liabilities 163.7m
Other Current Liabilities 148.6m
Non-Current Liabilities 1.1B
Long-Term Debt 871.7m
Other Non-Current Liabilities 241.2m

Balance Sheet
Masimo Corp

Rotate your device to view
Balance Sheet
Currency: USD
Jan-2015 Jan-2016 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Jan-2021 Jan-2022 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
135
132
306
315
553
568
641
745
203
163
Cash Equivalents
135
132
306
315
553
568
641
745
203
163
Short-Term Investments
0
0
0
0
0
120
0
0
0
0
Total Receivables
79
89
110
129
120
167
181
245
505
421
Accounts Receivables
71
81
102
119
110
132
141
201
450
362
Other Receivables
8
8
8
11
10
34
40
44
55
59
Inventory
70
62
73
92
95
116
216
201
501
545
Other Current Assets
14
16
19
23
22
26
62
47
100
103
Total Current Assets
297
299
507
560
789
996
1 101
1 238
1 309
1 232
PP&E Net
102
133
136
164
166
239
305
303
472
484
PP&E Gross
102
133
136
164
166
239
305
303
472
484
Accumulated Depreciation
57
66
68
82
98
113
134
158
202
262
Intangible Assets
28
28
29
27
28
27
74
73
723
652
Goodwill
21
20
20
21
23
22
103
100
445
408
Note Receivable
0
0
0
0
2
52
62
79
83
88
Long-Term Investments
0
0
0
1
1
7
8
14
14
7
Other Long-Term Assets
117
122
128
133
145
53
60
80
166
171
Other Assets
21
20
20
21
23
22
103
100
445
408
Total Assets
565
N/A
602
+6%
821
+36%
905
+10%
1 155
+28%
1 396
+21%
1 713
+23%
1 887
+10%
3 211
+70%
3 042
-5%
Liabilities
Accounts Payable
38
26
31
34
40
55
64
76
277
252
Accrued Liabilities
58
83
75
53
65
80
107
119
215
164
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
15
34
Other Current Liabilities
28
24
115
43
41
38
63
73
123
114
Total Current Liabilities
124
133
220
130
147
172
234
268
630
564
Long-Term Debt
125
185
0
0
0
0
0
0
942
872
Deferred Income Tax
0
0
0
10
3
3
6
5
164
112
Minority Interest
2
0
0
0
0
0
0
0
0
0
Other Liabilities
8
8
40
42
36
53
65
64
137
130
Total Liabilities
259
N/A
326
+26%
260
-20%
181
-30%
186
+2%
228
+23%
305
+34%
337
+10%
1 872
+456%
1 677
-10%
Equity
Common Stock
0
0
0
0
0
0
0
0
0
0
Retained Earnings
205
289
589
738
931
1 101
1 341
1 571
1 714
1 796
Additional Paid In Capital
289
332
382
462
533
601
704
753
782
783
Treasury Stock
186
341
404
473
489
527
639
768
1 169
1 169
Other Equity
2
5
7
3
6
7
1
6
12
45
Total Equity
306
N/A
275
-10%
560
+103%
724
+29%
969
+34%
1 168
+21%
1 408
+21%
1 550
+10%
1 339
-14%
1 365
+2%
Total Liabilities & Equity
565
N/A
602
+6%
821
+36%
905
+10%
1 155
+28%
1 396
+21%
1 713
+23%
1 887
+10%
3 211
+70%
3 042
-5%
Shares Outstanding
Common Shares Outstanding
53
50
50
52
53
54
55
55
53
53

See Also

Summary
MASI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MASI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MASI stock valuation using valuation multiples.
Wall Street Estimates
MASI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MASI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.