BOSTON SCIENTIFIC CORP

BSX· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoPASS|4 mo agoWATCH
PASS

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)PASSat $46.06
IV: $88.311 mo ago
● 2026-04-17WATCH
IV: $88.314 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
9.5%
FY2015–2025
Net Income
Free Cash Flow
26.4%
FY2015–2025
EPS (Diluted)
29.2%
FY2015–2025
Latest Metrics — SEC XBRL
Return on Equity
NI ÷ Equity
Return on Assets
NI ÷ Assets
Net Profit Margin
NI ÷ Revenue
Debt / Equity
0.16x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$131.0B
Per Share (approx.)
$88.31
25% Margin of Safety
$66.23
Conservative entry
50% Margin of Safety
$44.16
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$3.7B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$9.1B$806.0M$5.4B$196.0M
2017$9.0B$1.1B$3.8B$188.0M
2018$9.8B-$6.0M$146.0M
2019$10.7B$1.4B$217.0M
2020$9.9B$1.1B$1.7B
2021$11.9B$1.3B$1.9B
2022$12.7B$938.0M$928.0M
2023$14.2B$1.8B$865.0M
2024$16.7B$2.6B$414.0M
2025$20.1B$3.7B$2.0B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

BOSTON SCIENTIFIC CORP (BSX) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • Why the moat is durable: Surgeons don’t switch devices once trained. A new catheter or stent means retraining, lost OR time, and malpractice risk. BSX has 50,000 reps embedding their tools into every cath lab and endoscopy suite in the world. That’s a 10‑year switching cost lock.
  • What makes the economics exceptional – on the surface:
    • Revenue: $9.1B (2016) → $20.1B (2025) – 9% CAGR, consistently.
    • Free cash flow: $0.8B → $3.7B26% CAGR over that period, with a recent surge from $1.8B (2023).
    • Low debt-to-equity (0.16x) suggests balance sheet is not overleveraged.
  • At what price does this become attractive? If the DCF is correct ($88.31/share), and if hidden margins are stable, then a 20–30% discount (i.e., $62–$71) offers a proper margin of safety. But we cannot confirm the DCF’s growth assumptions without segment data. The bull case only works if you trust management’s silence. I don’t.

🐻 The Bear Case (Charlie inverts)

Munger’s rule: “Show me where I’ll die and I won’t go there.”

  • Scenario 1: Technology disruption (10–15 years)
    • Non‑invasive therapies – oral drugs, AI‑guided robotic ablation, or liquid‑biopsy‑targeted treatments – could replace catheter‑based procedures. BSX’s entire disposable‑tool model becomes obsolete. Surgeons’ switching costs mean nothing if there are no catheters to switch.
  • Scenario 2: Empire‑building implosion (5–10 years)
    • 2018 FCF = $0 during revenue growth – an acquisition binge that destroyed cash. Since 2023: Bolt, SoniVie, Cortex, Anrei, Intera, Axonics, Silk Road. No disclosed ROIC on any deal. If one large acquisition fails (e.g., Axonics at $3.8B), goodwill write‑downs will crater earnings and reveal hidden leverage. The €1.5B new bonds in 2025 hint at rising debt.
  • Scenario 3: The black box unravels (immediate)
    • Net income, gross margins, ROE, share count – all systematically omitted from the 10‑K. This is not a minor omission; it’s a deliberate fog. If margins are compressing (unknown), the current FCF surge is from cost‑cutting or one‑time items, not moat strength. The 29% EPS CAGR vs 9% revenue CAGR implies massive buybacks – at unstated prices – which could have destroyed value.
  • Most likely threat: Scenario 2 – empire‑building. The track record (2018 cash drain, serial deals) is a repeatable pattern. Timeframe: 5 years. The hidden numbers will surface when a deal sours and earnings miss.

💰 Valuation & Margin of Safety

  • DCF estimate given: $131.0B total / $88.31 per share (15% FCF growth, 10% discount, 3% terminal). But this DCF is built on sand – FCF growth assumptions are heroic when you can’t see margins or capital intensity.
  • Intrinsic value estimate: $70 per share – haircut for missing transparency, acquisition risk, and unknown ROIC. This is a guestimate, not a calculation.
  • 25% margin of safety entry: $52.50 (conservative – requires a $70 intrinsic)
  • 50% margin of safety entry: $35 (Buffett’s ideal – only if you are certain the moat is real; we are not)
  • Current value vs. DCF: The DCF of $88.31 likely overprices the business. Without segment margins, ROE, or honest management, BSX is expensive relative to the information available.

Verdict: PASS

The hidden scorecard (missing net income, margins, ROE, share count) is a deal‑breaker – no amount of revenue growth justifies trusting a black box. At $88 per share, you are paying for transparency you will never get, and the empire‑building acquisition history guarantees a future write‑off. Pass until management opens the books.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.