EN DE

LivaNova PLC (LIVN) Fair Value & Analysis

Healthcare · US · Market cap $4.5B

LP LivaNova PLC logo LivaNova PLC LIVN · US
Price$76.22
Fair Value$64.48
Upside-15.4%
Quality55/100
Watch LivaNova PLC for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 49/100
Evidence: High Range $49.10 – $81.17 Share as image

Fair value as of: Jul 12, 2026

From 15 valuation models · updated 28 days ago

Fair value updated Jul 12, 2026, revised from $64.66 to $64.48 (−0.3%) since Jun 24, 2026. Share price −7.6% over the past month.

A solid business, but screening 15% overvalued on our models.

What matters now

  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from $49.10 (bear) to $81.17 (bull), base $64.48. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 55/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$92.68 $33.85 Fair Value $64.48 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range $33.85 – $92.68 · fair‑value band $49.10 – $81.17 · the $76.22 price screens above the $64.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

LivaNova PLC (LIVN) currently trades at $76.22, while our model-based Fair Value estimate is $64.48, implying the stock looks roughly 15.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, LivaNova PLC generated revenue of $1.4B at a net margin of 7.5%. Revenue grew 14.3% year over year. It earns a return on equity of 9.5%. The balance sheet holds a net cash position of $162M. Fundamentals as of Jul 12, 2026

Our scenario range runs from $49.10 (bear case) to $81.17 (bull case); at $76.22, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades near its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -15%, LIVN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $49.75 $89.95 $163.47 80
Rev-Margin DCF $43.33 $78.63 $131.06 74
ROIC Compounder $41.42 $57.66 $76.29 72
All 15 models by family
DCF Models
FCF DCF $51.93 $82.50 $166.87 38
5Y Revenue Exit $43.33 $74.99 $135.39 39
5Y EBITDA Exit $50.72 $91.04 $163.33 41
10Y Revenue Exit $44.48 $82.70 $129.00 36
10Y EBITDA Exit $50.84 $96.25 $177.94 37
Earnings-Based
EPV $34.71 $39.36 $43.36 59
Dividend Discount
Gordon GGM $0.7700 $1.54 $2.33 70
DDM Multi-Stage $0.7700 $1.33 $1.63 61
Multiples
EV/EBIT $51.57 $66.99 $82.42 53
EV/EBITDA $51.43 $66.81 $82.19 54
EV/Revenue $38.32 $52.47 $66.63 43
Asset-Based
NCAV (Graham) $10.92 $14.64 $21.84 50
Growth DCF
Growth DCF $49.75 $89.95 $163.47 80
Rev-Margin DCF $43.33 $78.63 $131.06 74
Economic Profit
ROIC Compounder $41.42 $57.66 $76.29 72

Widest divergence: DCF Models ($82.70) versus Dividend Discount ($1.33). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.4B
Revenue growth (YoY) +14.3%
Net margin 7.5%
Return on equity 9.5%
Free cash flow $173M FY2025
P/E ratio 37.4
More key figures
Operating margin 14.4%
EPS (TTM) $1.96
EPS growth (YoY) -45.6%
Net cash $162M FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 78

Profitability 20
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

LivaNova PLC, a medical technology company, designs, develops, manufactures, markets, and sells products, therapies, and services in the United States, the United Kingdom, Germany, France, Italy, the Netherlands, Spain, Belgium, Poland, Sweden, Switzerland, Austria, Norway, Portugal, Finland, Denmark, and internationally.

Full company description

LivaNova PLC, a medical technology company, designs, develops, manufactures, markets, and sells products, therapies, and services in the United States, the United Kingdom, Germany, France, Italy, the Netherlands, Spain, Belgium, Poland, Sweden, Switzerland, Austria, Norway, Portugal, Finland, Denmark, and internationally. The company operates in two segments, Cardiopulmonary and Neuromodulation. The Cardiopulmonary segment provides cardiopulmonary products, including heart-lung machines, oxygenators, autotransfusion systems, perfusion tubing systems, cannulae, and other related accessories, as well as services related products. The Neuromodulation segment offers VNS Therapy System, an implantable pulse generator and connective lead that stimulates the vagus nerve, surgical equipment to assist with the implant procedure, and equipment and instruction manuals; and devices that deliver neuromodulation therapy for treating drug-resistant epilepsy and difficult-to-treat depression. This segment also includes the development and clinical testing of LivaNova's aura6000 system for treating obstructive sleep apnea. It serves perfusionists, neurologists, neurosurgeons, and other healthcare professionals, hospitals, and other medical institutions and healthcare providers. The company sells its medical devices through a combination of direct sales representatives, agents, and independent distributors. LivaNova PLC was incorporated in 2015 and is headquartered in London, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

LivaNova PLC reported revenue of $1.4B in FY2025 versus $1.0B in FY2021, a compound +7.6%/yr. Reported net income was −$243M in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.4B
Latest YoY
+10.7%
Avg. growth/yr (3Y)
+10.8%
Avg. growth/yr (5Y)
+8.2%
Avg. growth/yr (33Y)
+33.5%
Revenue +7.6%/yr
FY21 $1.0B
FY22 $1.0B
FY23 $1.2B
FY24 $1.3B
FY25 $1.4B
Net income
FY21 −$136M
FY22 −$86.2M
FY23 $17.5M
FY24 $63.2M
FY25 −$243M

LIVN screens 15% overvalued. Compare with Abbott Laboratories, →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "LivaNova PLC Fair Value". https://www.fairvalue-calculator.com/stock/LIVN

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Medical Devices · 351 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −15% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 14% · Above median
Debt / equity 0.29× · Higher than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 42.1× · Pricier than 75% of peers
P/B 3.78× · Pricier than 75% of peers
P/S (TTM) 3.16× · Pricier than median
P/FCF 26.2× · Pricier than 75% of peers
EV/EBITDA 16.2× · Pricier than median
PEG 0.93× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 13 · sector 0
FUTURE 72 · sector 27
PAST 38 · sector 8
HEALTH 86 · sector 97
DIVIDEND 0 · sector 38

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%
Getinge AB GETIB kr 206.80 kr 192.14 -7%

Compare LivaNova PLC with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is LivaNova PLC (LIVN) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of $64.48 versus a price of $76.22, about −15% (overvalued).
What is the fair value of LIVN?
Our model-based fair value for LivaNova PLC is $64.48 (as of Jul 12, 2026), built from audited fundamentals. The current price is $76.22.
What is the quality score of LIVN?
LivaNova PLC has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of LivaNova PLC (LIVN)?
LivaNova PLC reported trailing-twelve-month revenue of about $1.4B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of LIVN?
The net profit margin of LivaNova PLC is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track LivaNova PLC and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.