Charged Alpha
CHARGED ALPHA · RESEARCH PACKET
Companion to the Q3 2026 earnings episode · published October 28, 2026

Boston Scientific: Cheap Earnings, Unfinished Cash Recovery

Boston Scientific Corporation · NYSE: BSXQuarter ended September 30, 2026Results October 28, 2026 (6:30 AM EDT / 5:30 AM CDT)Medical devicesPresented by Hudson & Lana
HOLDConviction 3 / 5Uncertainty: High
Fair value (base)$49.00range $30.00–$65.00
Price, Oct 28 close$42.44+15% to base
Probability-weighted$48.25+14% expected

Thirteen times guided earnings looks inexpensive, but the cash recovery remains unproven. Our three standalone routes yield $60.30, $52.39 and $33.90, supporting a rounded $49 central value. HOLD, 3/5 conviction, High uncertainty. The $42.44 completed close offers less than our 25% margin-of-safety requirement; the corresponding entry checkpoint is $36.75 with the thesis intact.

Layer 1 · fast

The 60-second read

Revenue$5.138BIssuer +1.5% reported/organic
Adjusted EPS$0.73Down from $0.75
GAAP parent income$582MDown 22.91% YoY
Gross margin66.72%Down 321 basis points
Q4 sales outlook−1% to −3%Recovery still incomplete
H1 analytical FCF$1.450BBefore cyber disruption
Current cash flowUnavailableSeptember 10-Q not yet filed
Fair value$49HOLD · 3/5 · High uncertainty

Five things to know

  1. A small beat does not establish recovery. Sales and EPS beat the cited provider snapshot, but Q4 guidance still implies declining revenue.
  2. Margins weakened. Gross margin fell 321 basis points; adjusted operating margin fell 147 basis points.
  3. Shares cushion the EPS comparison. At the prior denominator, adjusted income implies about $0.711 per share versus reported $0.73.
  4. Cash evidence has a date. June cash and debt are dated proxies; September cash flow is unknown.
  5. The pending deal changes the hurdle. Penumbra funding, dilution and integration require a separate future model; no unearned synergies enter this standalone value.
Layer 1 · the call

Three scenarios, one probability-weighted number

Analyst twelve-month values; probabilities are judgments, not issuer guidance.

Scenario values · USD per share; analyst assumptions.
BearBear: $30.00$30.00BaseBase: $49.00$49.00BullBull: $65.00$65.00WeightedWeighted: $48.25$48.25ReferenceReference: $42.44$42.44
BearBear: $30.00$30.00BaseBase: $49.00$49.00BullBull: $65.00$65.00WeightedWeighted: $48.25$48.25ReferenceReference: $42.44$42.44
ScenarioProbability12-month valuevs $42.44What has to happenThe arithmetic
Bear25%$30.00−29%Recovery slips, cash costs persist and valuation de-rates.$2.50 normalized EPS ×12
Base50%$49.00+15%Operations improve, but cash and financing constrain re-rating.Rounded mean of $60.30 / $52.39 / $33.90
Bull25%$65.00+53%Service recovery holds and normalized profitability returns.$3.61 normalized EPS ×18, rounded
25%×$30 +50%×$49 +25%×$65 = $48.25. Central and weighted values answer different questions.
Layer 1 · falsifiable

Signposts: what would change our mind

SignpostNow (Q3 2026)Green ifRed ifNext check
Operational recoveryQ4 sales guide −1% to −3%Q4 at/above −1% without fresh disruptionBelow −3% or new material outageQ4 2026; February 2027 review
Underlying marginQ3 adjusted EBIT margin 26.55%At least 28% in next two quartersBelow 26% despite sales recoveryQ4/Q1 prints; February–April 2027 review
Cash conversion$1.450B H1 analytical FCFFY2026 at least $3.0B, with dated cash bridgeBelow $2.5B or undisclosed working-capital strainFY2026 filing; February 2027 review
Balance-sheet visibilityJune net-debt proxy $12.085BSeptember filing supports funding capacityMaterial deterioration before pending dealSeptember 10-Q; November 2026 review
Capital allocation$2B H1 buybacks; Penumbra pendingDeal financing and dilution explicitly reconciledAnother cash commitment without cash improvementEach transaction filing; next November 2026 review
Customer retentionRecovery volume not quantified hereSustained organic growth resumes without excess discountingPersistent segment declines after system recoveryQ4/Q1 prints; February–April 2027 review
Entry discipline$42.44 versus $49 baseAt/below $36.75 with thesis intactLower cash value, not merely lower priceEach new source or price update

These thresholds and review windows are analyst checkpoints, not promised company results or confirmed release dates.

The tape — a lower multiple still needs a cash explanation

Our call is HOLD, with three-out-of-five conviction and High uncertainty. The $49 central value is 15.46% above the completed October 28 close of $42.44. That is a meaningful potential gap, but it is smaller than the discount we require for an operating recovery with incomplete cash evidence and a large pending acquisition. A 25% discount to our central value gives a $36.75 entry checkpoint. These are analytical thresholds, not personalized instructions or guaranteed trading levels.

The stock closed 5.81% below the October 27 close of $45.06. This is a clearly dated, before-release-close to release-day-close observation because the earnings announcement came before the market opened. It is not a causal estimate of what the earnings report alone did to the share price. Sector news, broader markets and expectations can also matter. We use a completed close rather than selecting a favorable intraday low to make the valuation look cheaper.

The strongest bullish argument is simple: the guided full-year adjusted EPS midpoint is $3.17, putting the stock at 13.39 times that figure. Boston Scientific sells established devices into important treatment categories, and a temporary operational interruption need not permanently destroy those franchises. If manufacturing, delivery and customer ordering normalize, earnings could recover faster than a cautious cash model suggests. The counterweight is that accounting earnings, even adjusted earnings, cannot fund debt, acquisitions or buybacks without conversion into cash.

Our prior verified public coverage was titled “Boston Scientific (BSX): Down 57% While Revenue Grew — Q2 2026.” That prior title is established; its exact verdict, fair value and signposts are not available in the verified record used here. We will not claim a correct earlier price target. This quarter asks a different question: after the cyber interruption, which part of the earnings power returns as sustainable cash, and how much financial flexibility remains for the next transaction?

Completed closes and analyst anchors · FMP completed daily closes through October 28, 2026; USD/share.
$20.00$40.00$60.00$80.00$100.00$120.00Base $49Entry $36.75Jul 25Sep 25Dec 25Mar 26Jun 26Sep 26$42.44
$20.00$40.00$60.00$80.00$100.00$120.00Base $49Entry $36.75Jul 25Dec 25Mar 26Jun 26Sep 26$42.44
ReferenceValueInterpretation
Oct 27 close$45.06Before the current morning release
Oct 28 close$42.44Completed regular session
Close change−5.81%Observation, not causal attribution
Guided FY adjusted EPS midpoint$3.17Issuer non-GAAP guidance
Price / guided EPS13.39×One-year accounting multiple
Central / entry$49 / $36.75Analyst value / 25% discount
Price versus independently modeled values · USD/share; valuation routes use different assumptions and are not independent statistical estimates.
PricePrice: $42.44$42.44Cash routeCash route: $33.90$33.90BaseBase: $49.00$49.00EBITDA routeEBITDA route: $52.39$52.39EPS routeEPS route: $60.30$60.30
PricePrice: $42.44$42.44Cash routeCash route: $33.90$33.90BaseBase: $49.00$49.00EBITDA routeEBITDA route: $52.39$52.39EPS routeEPS route: $60.30$60.30

The print — a modest beat inside a disrupted quarter

Third-quarter revenue was $5.138 billion versus $5.065 billion a year earlier. The issuer reports rounded growth of 1.5% on reported, operational and organic bases. Dividing the rounded dollar totals produces 1.44%; that rounding difference does not justify replacing the issuer's growth bridge. The business is not reporting a collapse in sales, but the pace is far below the growth seen before the disruption.

Adjusted EPS of $0.73 exceeded the provider's $0.718 snapshot by 1.67%, while revenue exceeded its $5.061741 billion estimate by 1.51%. Those comparisons are specific to that retrieved dataset. They are not proof that all investors expected those exact figures, or that a modest beat means customers and shipments have returned to normal. The more consequential forward statement is that management still expects fourth-quarter revenue to decline between one and three percent.

Reported parent net income fell to $582 million from $755 million, and GAAP diluted EPS fell to $0.40 from $0.51. Adjusted parent income also declined, to $1.063 billion from $1.124 billion. The smaller decline in adjusted EPS partly reflects a lower diluted share denominator. We retain both reported and adjusted results so that the normalization decision remains visible rather than letting the preferred metric replace the underlying statement.

The current release supplies a complete quarterly income statement, non-GAAP reconciliations, sales categories and guidance. It does not supply a September balance sheet, cash-flow statement or segment-profit table, and the September 10-Q is not yet filed in the reviewed sources. Those are genuine information limits. This packet shows the current missing quantities as unavailable and uses June figures only with their dates attached. No September cash balance or current-quarter free cash flow is estimated and presented as reported.

Income itemQ3 2026Q3 2025Q2 2026
Revenue5,138.005,065.005,442.00
Cogs1,710.001,523.001,594.00
Gross Profit3,428.003,542.003,848.00
Sga1,683.001,741.001,803.00
Rd520.00514.00554.00
Royalty12.0012.0012.00
Amortization234.00225.00233.00
Impairment39.000.000.00
Restructuring63.00−8.008.00
Contingent−32.0011.00−16.00
Litigation81.000.0076.00
Ebit828.001,048.001,178.00
Interest−100.00−87.00−96.00
Other4.00−23.00−23.00
Pretax733.00939.001,060.00
Tax153.00183.00155.00
Net Income580.00755.00905.00
Nci Income−2.00−0.00−2.00
Parent Net Income582.00755.00907.00
Eps0.400.510.61
Shares1,452.001,495.501,474.80
USD millions except EPS and million diluted shares; rounding can cause small arithmetic differences.
Nine quarters of sales and gross profit · USD billions.
SalesGross profit
0246Q3’24 · Sales: $4.21Q3’24 · Gross profit: $2.90Q4’24 · Sales: $4.56Q4’24 · Gross profit: $3.10Q1’25 · Sales: $4.66Q1’25 · Gross profit: $3.21Q2’25 · Sales: $5.06Q2’25 · Gross profit: $3.42Q3’25 · Sales: $5.07Q3’25 · Gross profit: $3.54Q4’25 · Sales: $5.29Q4’25 · Gross profit: $3.68Q1’26 · Sales: $5.20Q1’26 · Gross profit: $3.61Q2’26 · Sales: $5.44Q2’26 · Gross profit: $3.85Q3’26 · Sales: $5.14Q3’26 · Gross profit: $3.43$5.14$3.43Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
0246Q3’24 · Sales: $4.21Q3’24 · Gross profit: $2.90Q4’24 · Sales: $4.56Q4’24 · Gross profit: $3.10Q1’25 · Sales: $4.66Q1’25 · Gross profit: $3.21Q2’25 · Sales: $5.06Q2’25 · Gross profit: $3.42Q3’25 · Sales: $5.07Q3’25 · Gross profit: $3.54Q4’25 · Sales: $5.29Q4’25 · Gross profit: $3.68Q1’26 · Sales: $5.20Q1’26 · Gross profit: $3.61Q2’26 · Sales: $5.44Q2’26 · Gross profit: $3.85Q3’26 · Sales: $5.14Q3’26 · Gross profit: $3.43$5.14$3.43Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
Reported and adjusted EPS · USD per diluted share; not split-adjusted further.
GAAP EPSAdjusted EPS
$0.20$0.40$0.60$0.80$1.00Q3’24 · GAAP EPS: $0.32Q4’24 · GAAP EPS: $0.38Q1’25 · GAAP EPS: $0.45Q2’25 · GAAP EPS: $0.53Q3’25 · GAAP EPS: $0.51Q4’25 · GAAP EPS: $0.45Q1’26 · GAAP EPS: $0.90Q2’26 · GAAP EPS: $0.61Q3’26 · GAAP EPS: $0.40Q3’24 · Adjusted EPS: $0.63Q4’24 · Adjusted EPS: $0.70Q1’25 · Adjusted EPS: $0.75Q2’25 · Adjusted EPS: $0.75Q3’25 · Adjusted EPS: $0.75Q4’25 · Adjusted EPS: $0.80Q1’26 · Adjusted EPS: $0.80Q2’26 · Adjusted EPS: $0.86Q3’26 · Adjusted EPS: $0.73Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26USD per share
$0.20$0.40$0.60$0.80$1.00Q3’24 · GAAP EPS: $0.32Q4’24 · GAAP EPS: $0.38Q1’25 · GAAP EPS: $0.45Q2’25 · GAAP EPS: $0.53Q3’25 · GAAP EPS: $0.51Q4’25 · GAAP EPS: $0.45Q1’26 · GAAP EPS: $0.90Q2’26 · GAAP EPS: $0.61Q3’26 · GAAP EPS: $0.40Q3’24 · Adjusted EPS: $0.63Q4’24 · Adjusted EPS: $0.70Q1’25 · Adjusted EPS: $0.75Q2’25 · Adjusted EPS: $0.75Q3’25 · Adjusted EPS: $0.75Q4’25 · Adjusted EPS: $0.80Q1’26 · Adjusted EPS: $0.80Q2’26 · Adjusted EPS: $0.86Q3’26 · Adjusted EPS: $0.73Q3’24Q1’25Q3’25Q1’26Q3’26USD per share

Segments — recovery must reach the customer

Cardiovascular remains the larger franchise, with $3.406 billion of quarterly revenue versus $3.343 billion a year earlier. MedSurg produced $1.733 billion versus $1.722 billion. Their rounded sum differs from consolidated revenue by $1 million; that is issuer rounding, not an additional business. Within MedSurg, Endoscopy and Urology declined while Neuromodulation grew. A consolidated positive growth figure therefore conceals an uneven operating picture.

Endoscopy revenue was $741 million and organic growth was negative 0.6%. Urology revenue was $661 million with organic growth of negative 3.1%. Neuromodulation reached $331 million with organic growth of 13%. Cardiovascular organic growth was 1.9%. These figures show where recovery evidence should be sought, but they do not isolate the cyber event's economic effect. Without a disclosed bridge, we cannot assign every weak dollar to disrupted systems or every strong dollar to competitive gains.

Geographically, U.S. revenue of $3.309 billion changed little from $3.294 billion. EMEA generated $829 million, APAC $797 million and Latin America/Canada $203 million. Issuer operational growth rates differ from raw reported dollar changes because currency matters. We retain that distinction. International strength can diversify growth, while the large U.S. weight means domestic service levels and procedure access remain central to the recovery.

The latest segment-profit evidence is June, not September. At the June filing's constant-currency basis, MedSurg and Cardiovascular produced $598 million and $1.197 billion of second-quarter segment profit. These measures omit corporate and other reconciling items and are not equivalent to consolidated GAAP operating profit. We do not divide them by an incompatible reported-revenue denominator or subtract annual and interim tables prepared at different exchange-rate bases to invent a fourth-quarter segment margin.

Q3 sales by business · USD billions; issuer figures converted from millions.
CardioCardio: $3.41$3.41EndoscopyEndoscopy: $0.74$0.74UrologyUrology: $0.66$0.66NeuroNeuro: $0.33$0.33
CardioCardio: $3.41$3.41EndoscopyEndoscopy: $0.74$0.74UrologyUrology: $0.66$0.66NeuroNeuro: $0.33$0.33
Q3 organic sales growth · Issuer rounded organic growth; percent.
−5051015Endo · Organic growth: −0.6%Urology · Organic growth: −3.1%Neuro · Organic growth: 13.0%MedSurg · Organic growth: 0.7%Cardio · Organic growth: 1.9%−0.6%−3.1%13.0%0.7%1.9%EndoUrologyNeuroMedSurgCardio
−5051015Endo · Organic growth: −0.6%Urology · Organic growth: −3.1%Neuro · Organic growth: 13.0%MedSurg · Organic growth: 0.7%Cardio · Organic growth: 1.9%−0.6%−3.1%13.0%0.7%1.9%EndoUrologyNeuroMedSurgCardio
Sales categoryQ3 2026Q3 2025Issuer organic/operational growth
Endoscopy741747−0.6% organic
Urology661682−3.1% organic
Neuromodulation33129313.0% organic
MedSurg173317220.7% organic
Cardiovascular340633431.9% organic
U.S.330932940.5% operational
EMEA8297936.1% operational
APAC797802−1.1% operational
LACA20317510.5% operational
USD millions; segment totals and regional totals are separate views, not additive to each other.
Available quarterMedSurg profitCardiovascular profitBasis
Q3 2024509842That filing’s constant-currency rates
Q1 20255281053That filing’s constant-currency rates
Q2 20255991065That filing’s constant-currency rates
Q3 20255661135That filing’s constant-currency rates
Q1 20265331125That filing’s constant-currency rates
Q2 20265981197That filing’s constant-currency rates
Q3 2026UnavailableUnavailableSeptember 10-Q pending
Do not compare cross-year levels without exchange-rate rebasing; exact source tables retained.

Profit bridge — the adjustment gap remains economically relevant

Gross profit declined despite slightly higher revenue. The reported gross margin fell from about 69.93% to 66.72%, a deterioration of 321 basis points. Adjusted operating margin fell from 28.02% to 26.55%, or approximately 147 basis points. Thus the weakness cannot be dismissed solely as the choice between GAAP and adjusted reporting. The business generated less profit from each revenue dollar under both broad perspectives.

The current parent-income reconciliation moves from $582 million reported to $1.063 billion adjusted, a $481 million difference. After-tax adjustments include $204 million of amortization, $35 million of impairment, $61 million of acquisition/divestiture charges, $75 million of restructuring, $63 million of litigation, $5 million of EU medical-device regulation costs and $66 million of deferred tax expense, offset by $28 million of investment gains. These signed amounts add to the disclosed bridge. Rounded EPS effects need not sum as precisely as dollar figures.

Amortization of acquired intangibles is not necessarily a current cash outflow, yet it reflects a business model that has paid for acquired assets. Restructuring and acquisition-related expenses can be genuinely unusual in any one quarter while recurring across a serial acquirer's history. Litigation cash timing can differ from expense recognition. We therefore use adjusted earnings as one perspective, then test it against cash generation and financing rather than assuming all excluded costs are economically irrelevant.

Nine-month GAAP income deserves additional caution. Tax expense of $132 million on $2.955 billion of pretax income implies a 4.47% rate, compared with 20.87% in the third quarter itself. The nine-month reconciliation includes tariff-refund and deferred-tax effects. We do not extrapolate that unusually low year-to-date effective rate into a sustainable annual profit level. Our normalized earnings assumption is explicitly separate from both the current GAAP run rate and management's non-GAAP guidance.

Reported and adjusted operating margins · Percent.
GAAP EBIT marginAdjusted EBIT margin
010203040Q3’24 · GAAP EBIT margin: 17.4%Q3’24 · Adjusted EBIT margin: 27.3%Q4’24 · GAAP EBIT margin: 14.8%Q4’24 · Adjusted EBIT margin: 27.4%Q1’25 · GAAP EBIT margin: 19.8%Q1’25 · Adjusted EBIT margin: 29.0%Q2’25 · GAAP EBIT margin: 16.2%Q2’25 · Adjusted EBIT margin: 27.6%Q3’25 · GAAP EBIT margin: 20.7%Q3’25 · Adjusted EBIT margin: 28.0%Q4’25 · GAAP EBIT margin: 15.6%Q4’25 · Adjusted EBIT margin: 27.3%Q1’26 · GAAP EBIT margin: 21.2%Q1’26 · Adjusted EBIT margin: 28.0%Q2’26 · GAAP EBIT margin: 21.6%Q2’26 · Adjusted EBIT margin: 28.4%Q3’26 · GAAP EBIT margin: 16.1%Q3’26 · Adjusted EBIT margin: 26.5%16.1%26.5%Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
010203040Q3’24 · GAAP EBIT margin: 17.4%Q3’24 · Adjusted EBIT margin: 27.3%Q4’24 · GAAP EBIT margin: 14.8%Q4’24 · Adjusted EBIT margin: 27.4%Q1’25 · GAAP EBIT margin: 19.8%Q1’25 · Adjusted EBIT margin: 29.0%Q2’25 · GAAP EBIT margin: 16.2%Q2’25 · Adjusted EBIT margin: 27.6%Q3’25 · GAAP EBIT margin: 20.7%Q3’25 · Adjusted EBIT margin: 28.0%Q4’25 · GAAP EBIT margin: 15.6%Q4’25 · Adjusted EBIT margin: 27.3%Q1’26 · GAAP EBIT margin: 21.2%Q1’26 · Adjusted EBIT margin: 28.0%Q2’26 · GAAP EBIT margin: 21.6%Q2’26 · Adjusted EBIT margin: 28.4%Q3’26 · GAAP EBIT margin: 16.1%Q3’26 · Adjusted EBIT margin: 26.5%16.1%26.5%Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
Q3 parent-income bridge · USD billions; components between endpoints are signed adjustments, not an additive bar stack.
GAAPGAAP: $0.58$0.58AmortizationAmortization: $0.20$0.20ImpairmentImpairment: $0.04$0.04Acq/divestAcq/divest: $0.06$0.06RestructuringRestructuring: $0.07$0.07LitigationLitigation: $0.06$0.06InvestmentsInvestments: $-0.03$-0.03EU MDREU MDR: $0.01$0.01Deferred taxDeferred tax: $0.07$0.07AdjustedAdjusted: $1.06$1.06
GAAPGAAP: $0.58$0.58AmortizationAmortization: $0.20$0.20ImpairmentImpairment: $0.04$0.04Acq/divestAcq/divest: $0.06$0.06RestructuringRestructuring: $0.07$0.07LitigationLitigation: $0.06$0.06InvestmentsInvestments: $-0.03$-0.03EU MDREU MDR: $0.01$0.01Deferred taxDeferred tax: $0.07$0.07AdjustedAdjusted: $1.06$1.06
After-tax parent adjustmentUSD millions
Reported parent income582
Amortization204
Impairment35
Acquisition/divestiture61
Restructuring75
Litigation63
Investment gains−28
EU MDR5
Deferred tax66
Adjusted parent income1063
Company reconciliation; individual rounded EPS effects differ from exact dollar addition.

Earnings quality — the denominator helps, but does not fix operations

The diluted share count declined from 1,495.5 million to 1,452.0 million year over year. Dividing current adjusted parent income by the earlier denominator gives approximately $0.711 per share, versus the reported $0.73. This is a controlled denominator comparison, not a restatement of GAAP or proof that every share-count movement came from repurchases. Employee equity, timing and dilution also influence weighted average shares.

The company completed a $2 billion accelerated share repurchase in June, before the August cyber incident. Approximately 40 million shares were retired through that transaction. The rough $50 average implied by those rounded disclosures sits above the current $42.44 close, but a short-term price comparison alone does not prove that the decision destroyed value. The better question is whether the repurchase left sufficient flexibility for the operating recovery and pending acquisition, and whether intrinsic value per remaining share ultimately improves.

Our quality concern is the gap between a stable-looking per-share figure and a weaker operating numerator. Revenue rose modestly, gross profit fell, and both GAAP and adjusted parent income declined. A lower denominator can soften that decline for shareholders; it cannot restore lost manufacturing throughput, customer confidence or cash conversion. This is why our next checkpoints focus on margins and cash rather than another isolated adjusted EPS beat.

The company had no single customer exceeding ten percent of sales in the three reviewed annual periods, but purchasing groups and healthcare-provider relationships still matter. Diversification does not eliminate switching, tender, reimbursement or service risks. Nor does a device authorization guarantee market adoption. Clinical utility, physician familiarity, availability and economic value all influence demand. These are durable business questions that persist after an IT network returns to service.

Parent income before per-share smoothing · USD billions.
GAAP parentAdjusted parent
$0.25$0.50$0.75$1.00$1.25$1.50Q3’24 · GAAP parent: $0.47Q4’24 · GAAP parent: $0.57Q1’25 · GAAP parent: $0.67Q2’25 · GAAP parent: $0.80Q3’25 · GAAP parent: $0.76Q4’25 · GAAP parent: $0.67Q1’26 · GAAP parent: $1.34Q2’26 · GAAP parent: $0.91Q3’26 · GAAP parent: $0.58Q3’24 · Adjusted parent: $0.94Q4’24 · Adjusted parent: $1.04Q1’25 · Adjusted parent: $1.12Q2’25 · Adjusted parent: $1.13Q3’25 · Adjusted parent: $1.12Q4’25 · Adjusted parent: $1.20Q1’26 · Adjusted parent: $1.19Q2’26 · Adjusted parent: $1.27Q3’26 · Adjusted parent: $1.06Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26USD billions
$0.25$0.50$0.75$1.00$1.25$1.50Q3’24 · GAAP parent: $0.47Q4’24 · GAAP parent: $0.57Q1’25 · GAAP parent: $0.67Q2’25 · GAAP parent: $0.80Q3’25 · GAAP parent: $0.76Q4’25 · GAAP parent: $0.67Q1’26 · GAAP parent: $1.34Q2’26 · GAAP parent: $0.91Q3’26 · GAAP parent: $0.58Q3’24 · Adjusted parent: $0.94Q4’24 · Adjusted parent: $1.04Q1’25 · Adjusted parent: $1.12Q2’25 · Adjusted parent: $1.13Q3’25 · Adjusted parent: $1.12Q4’25 · Adjusted parent: $1.20Q1’26 · Adjusted parent: $1.19Q2’26 · Adjusted parent: $1.27Q3’26 · Adjusted parent: $1.06Q3’24Q1’25Q3’25Q1’26Q3’26USD billions
Diluted shares across nine quarters · Million weighted-average diluted shares.
05001,0001,5002,000Q3’24 · Diluted shares: 1,487.4Q4’24 · Diluted shares: 1,490.2Q1’25 · Diluted shares: 1,493.1Q2’25 · Diluted shares: 1,493.5Q3’25 · Diluted shares: 1,495.5Q4’25 · Diluted shares: 1,495.8Q1’26 · Diluted shares: 1,495.0Q2’26 · Diluted shares: 1,474.8Q3’26 · Diluted shares: 1,452.01,452.0Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
05001,0001,5002,000Q3’24 · Diluted shares: 1,487.4Q4’24 · Diluted shares: 1,490.2Q1’25 · Diluted shares: 1,493.1Q2’25 · Diluted shares: 1,493.5Q3’25 · Diluted shares: 1,495.5Q4’25 · Diluted shares: 1,495.8Q1’26 · Diluted shares: 1,495.0Q2’26 · Diluted shares: 1,474.8Q3’26 · Diluted shares: 1,452.01,452.0Q3’24Q4’24Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26
Quality checkResultMeaning
Reported parent / adjusted parent54.75%GAAP income is materially below adjusted
Adjusted EPS at prior shares$0.711Pure denominator comparison
Reported adjusted EPS$0.73Actual issuer figure
Nine-month GAAP tax rate4.47%Not a normalized forward tax rate
Q3 GAAP tax rate20.87%Current-quarter observed rate

Cash and allocation — the evidence stops before the outage

Analytical free cash flow here means operating cash flow less purchases of property, plant, equipment and capitalized software. It is our consistent calculation, not an assertion that the company reported the same non-GAAP measure. For the first half of 2026, $1.822 billion of operating cash flow less $372 million of investment produced $1.450 billion. That period predates the cyber incident. It cannot establish how much cash the third-quarter interruption consumed or released.

First-half buybacks were $2 billion and cash acquisitions were $718 million. Together those uses exceeded analytical free cash flow by $1.268 billion. The difference is a funding comparison, not a claim that acquisitions were worthless or that every dollar was borrowed. Companies can use existing cash, financing and other sources. It does show why a headline free-cash-flow figure must be read alongside actual capital allocation rather than treated as entirely available for shareholders.

Across 2023, 2024 and 2025, analytical free cash flow grew from $1.792 billion to $2.645 billion to $3.658 billion. Cash acquisition spending was $1.811 billion, $4.640 billion and $1.593 billion respectively. That history supports the existence of a substantial cash-generating business, while showing how variable the residual can be after acquisitions. Annual common dividends and open-market repurchases were zero in those three years; employee-award withholding settlements are separately disclosed cash uses, not open-market buybacks.

The most recent balance sheet is June 30: $539 million of cash against $12.624 billion of debt including finance leases, for a $12.085 billion net-debt proxy. We also deduct $242 million of noncontrolling equity as a book-value proxy in enterprise valuation. Those dated quantities are not September balances or market values. September filings must refresh cash, debt, working capital, litigation accruals and transaction funding before the model can be treated as current. Our High uncertainty label is partly an acknowledgment of this information gap, not a substitute for collecting the missing filing when it arrives.

Three annual cash-flow bridges · USD billions; FCF equals OCF less PP&E/software investment.
Operating cashInvestmentAnalytical FCF
02462023 · Operating cash: $2.502023 · Investment: $0.712023 · Analytical FCF: $1.792024 · Operating cash: $3.442024 · Investment: $0.792024 · Analytical FCF: $2.652025 · Operating cash: $4.532025 · Investment: $0.882025 · Analytical FCF: $3.66$4.53$0.88$3.66202320242025
02462023 · Operating cash: $2.502023 · Investment: $0.712023 · Analytical FCF: $1.792024 · Operating cash: $3.442024 · Investment: $0.792024 · Analytical FCF: $2.652025 · Operating cash: $4.532025 · Investment: $0.882025 · Analytical FCF: $3.66$4.53$0.88$3.66202320242025
First-half cash versus uses · USD billions; issuer figures converted from millions.
Analytical FCFAnalytical FCF: $1.45$1.45BuybacksBuybacks: $2.00$2.00AcquisitionsAcquisitions: $0.72$0.72Funding gapFunding gap: $-1.27$-1.27
Analytical FCFAnalytical FCF: $1.45$1.45BuybacksBuybacks: $2.00$2.00AcquisitionsAcquisitions: $0.72$0.72Funding gapFunding gap: $-1.27$-1.27
Annual cash / people202320242025
Operating cash2,503.003,435.004,534.00
PP&E/software711.00790.00876.00
Analytical FCF1,792.002,645.003,658.00
Share-based compensation233.00266.00299.00
Cash acquisitions1,811.004,640.001,593.00
Open-market repurchases0.000.000.00
Common dividends0.000.000.00
Preferred dividends28.000.000.00
Employee award withholding56.0087.00131.00
Year-end employees48,00053,00059,000
USD millions except employee counts. Preferred dividends are not common shareholder payouts.
June 30 balance-sheet bridgeUSD millions
Cash539.00
Receivables3,049.00
Inventory3,235.00
Current Assets7,972.00
Assets45,216.00
Current Debt1,709.00
Long Debt10,915.00
Debt Including Finance Leases12,624.00
Net Debt Proxy12,085.00
Current Liabilities6,428.00
Equity24,930.00
Nci Equity242.00
Goodwill18,640.00
Intangibles6,918.00
Dated June proxy only; September values are unavailable in the current release.

Valuation — three routes, one incomplete recovery

The earnings route uses $3.35 of normalized standalone parent EPS at eighteen times earnings, giving $60.30 per share. The EPS assumption is modestly above the current $3.16–$3.18 full-year guidance and represents a recovery case, not an issuer promise. The multiple acknowledges established medical-device franchises without restoring the much richer valuations that can accompany uninterrupted growth. This route is useful, but its principal weakness is that adjusted earnings can overstate distributable cash when excluded costs and acquisition demands persist.

The enterprise route uses $6.8 billion of normalized EBITDA at thirteen times, producing $88.4 billion of enterprise value. Subtracting the dated $12.085 billion net-debt proxy and $242 million noncontrolling-interest proxy, then dividing by 1.452 billion diluted shares, gives $52.39 per share. EBITDA is a modeled normalized level, not current company guidance. The route does not make debt disappear, and it does not include unclosed Penumbra earnings or assume that its funding costs are already in the balance sheet.

The cash route begins with modeled first-forward-year free cash flow to the firm of $3.6 billion. For transparency, that normalization starts near the $3.625 billion June trailing analytical FCF, adds a modeled $300 million after-tax financing-cost allowance and subtracts a modeled $325 million economic charge for share compensation. This is an analytical bridge, not reported FCFF. It retains investment needs and charges dilution rather than treating all stock compensation as free. The precise assumptions should change when the September filing provides a current cash picture.

We grow that first-year enterprise cash by eight percent for four further years, discount five annual flows at 9.5%, and use 2.5% terminal growth. After the same dated debt and minority deductions, the cash route gives $33.90 per share. The wide disagreement with the earnings route is the point: valuation depends heavily on whether earnings convert into recurring owner economics. A simple mean is $48.86, rounded to a $49 central anchor. It is a judgmental synthesis of correlated models, not statistical precision.

At $42.44, the same cash model needs approximately 13.80% annual cash growth after the first forecast year to match price. That reverse calculation is conditional on the first cash level, discount rate, terminal growth, debt and shares. It does not say management must achieve exactly that percentage. It shows the recovery burden embedded in this particular set of assumptions. Pending acquisition funding and dilution are excluded on both sides; combining deal earnings with today's standalone debt would be an inconsistent shortcut.

Three standalone valuation routes · USD/share; analyst assumptions, no pending acquisition synergies.
EPSEPS: $60.30$60.30EBITDAEBITDA: $52.39$52.39FCFFFCFF: $33.90$33.90MeanMean: $48.86$48.86PricePrice: $42.44$42.44
EPSEPS: $60.30$60.30EBITDAEBITDA: $52.39$52.39FCFFFCFF: $33.90$33.90MeanMean: $48.86$48.86PricePrice: $42.44$42.44
RouteOperating assumptionCapital bridgeValue/share
Earnings$3.35 EPS ×18Parent EPS, no extra debt deduction$60.30
Enterprise$6.8B EBITDA ×13Subtract June debt/NCI; divide1,452M shares$52.39
Cash$3.6B first FCFF;8% growth9.5% WACC;2.5% terminal; same debt/NCI$33.90
CentralMean of three routesRounded judgment$49.00
Cash value sensitivity · USD/share; rows annual growth after first forecast year, columns WACC. Terminal growth 2.5%; all other assumptions fixed.
WACC8.5%9.5%10.5%4%$34.98$34.98$28.73$28.73$24.04$24.048%$41.15$41.15$33.90$33.90$28.47$28.4712%$48.02$48.02$39.65$39.65$33.38$33.38Growth
WACC8.5%9.5%10.5%4%$34.98$34.98$28.73$28.73$24.04$24.048%$41.15$41.15$33.90$33.90$28.47$28.4712%$48.02$48.02$39.65$39.65$33.38$33.38Growth
Cash-model assumptionValueSource status
First forward FCFF$3.600BAnalyst normalized enterprise cash
Following annual growth8%Analyst assumption
WACC / terminal growth9.5% / 2.5%Analyst assumptions
Net debt / NCI$12.085B / $0.242BJune dated proxies
Diluted shares1,452MQ3 weighted-average denominator
Reverse growth at $42.4413.80%Conditional modeled requirement
25% discount entry$36.7549×75%; thesis must remain intact

Street expectations — optimism is context, not an input to conviction

The provider's current ratings aggregation contains one strong buy, thirty-six buys and seven holds, with no sells. Its target consensus is $58.85, median $58.50 and range $48–$71. Those numbers summarize analyst records with different update dates, methods and assumptions. They do not constitute an independently verified post-disruption valuation, and averaging them into our own fair value would double-count the same recovery optimism.

A useful dated observation is Needham's October 28 target of $48, down from $57 in the provider's news record. Other retrieved targets predate the current print: Stifel $55 on October 26, Truist $51 on October 14 and Barclays $48 on October 6. These are secondary metadata records, not complete original analyst reports. We cannot infer an analyst's full thesis, financing assumptions or precise normalization choices from a target alone.

The annual estimate snapshot has roughly $21.157 billion of 2026 revenue and $3.223 EPS, followed by $22.215 billion and $3.372 in 2027. Those estimates may not yet incorporate every detail of today's guidance. The company guides full-year adjusted EPS to $3.16–$3.18 and fourth-quarter adjusted EPS to $0.77–$0.79. We do not label stale consensus as management guidance or turn an unrefreshed estimate gap into a confident future beat claim.

Our disagreement with the optimistic consensus is narrower than a rejection of the business. We accept that strong franchises can recover. We require stronger evidence that the recovery funds itself after investment, compensation and acquisition commitments. Conversely, if current cash statements show limited lasting damage, organic growth resumes and margins recover without aggressive exclusions, the cash route could rise substantially. The framework is designed to change with evidence rather than defend a fixed target.

External expectationValueTiming / caveat
Ratings1 strong buy /36 buy /7 holdProvider snapshot; not all updated today
Target consensus / median$58.85 / $58.50Mixed update dates
Needham target$48, previously $57October 28 secondary metadata
Stifel target$55October 26, before current print
FY2026 EPS estimate$3.223May lag current guidance
FY2027 EPS estimate$3.372Forecast, not reported result
Company FY2026 adjusted EPS$3.16–$3.18Current issuer guidance
Company Q4 adjusted EPS$0.77–$0.79Current issuer guidance
External targets and our anchor · USD/share; provider-dated target metadata. Mixed vintages; not interchangeable research conclusions.
Needham Oct28Needham Oct28: $48.00$48.00Our baseOur base: $49.00$49.00Stifel Oct26Stifel Oct26: $55.00$55.00ConsensusConsensus: $58.85$58.85
Needham Oct28Needham Oct28: $48.00$48.00Our baseOur base: $49.00$49.00Stifel Oct26Stifel Oct26: $55.00$55.00ConsensusConsensus: $58.85$58.85

Management and structure — capital choices face a new test

The covered security is Boston Scientific's NYSE-listed common stock, with one vote per share and no American depositary-share ratio. Historical preferred-security delisting filings do not mean that today's common equity is delisted. The current issuer and earnings period remain identifiable, and reliable reported income figures exist. A cyber incident is a material research risk; it does not make every reported number unusable or create an automatic coverage ban.

The three annual filings identify Ernst & Young as auditor since 1992. The latest reviewed annual audit and control opinion are unqualified; the standard acquisition-related control-scope exclusion should not be confused with an auditor resignation or a current non-reliance notice. No controlling variable-interest entities are consolidated in the reviewed annual periods. Acotec is a majority-owned subsidiary, consolidated with a one-quarter reporting lag. These structural facts matter when reconciling parent income, minority interests and enterprise value.

Management's capital-allocation record combines growing operating cash generation with substantial acquisition spending. The pending Penumbra transaction is the next major test. The latest reviewed June filing describes approximately $11 billion of cash/new-debt funding plus shares, with regulatory conditions still outstanding. Shareholder approval is not the same as closing. We exclude the unclosed business's synergies, debt and dilution from the standalone valuation and require a complete pro forma bridge before using a combined-company number.

Ordinary executive changes are also distinguished from reporting failures. The September filing describes Arthur Butcher's planned retirement and advisory transition, while the October filing announces Joe Fitzgerald's future chief operating officer role. Neither establishes a dispute over the reliability of the current financial statements. The real operating governance question is whether management can restore service levels, explain cyber costs and financing needs transparently, and avoid using adjusted metrics to obscure the cash consequences.

Structure / governanceVerified context
SecurityNYSE common; $0.01 par; one vote/share
AuditorErnst & Young; since 1992
Common dividendsNone in2023–2025; no current intent to pay
Customer concentrationNo single customer above 10% annual sales
Subsidiary reportingAcotec majority-owned; one-quarter lag
Pending transactionPenumbra; standalone valuation excludes unclosed deal
Current filing limitSeptember 10-Q not yet filed
Employees48,000→53,000→59,000 at 2023/24/25 year-end

Risks — system recovery and economic recovery are different

The September 8 incident filing says unauthorized activity discovered on August 25 caused a global IT network outage that affected manufacturing, order processing and shipping. At that September update, the company reported no evidence of ongoing unauthorized access, but investigation and full recovery remained ongoing. Major distribution centers had returned to or above normal volume, and sterilization and manufacturing had resumed broadly. Those statements must retain their date and qualifications. They do not establish that every customer, order or financial consequence was resolved.

An operational restart can precede economic recovery. Backlogged shipments may be recovered, delayed permanently or lost to competitors. Extra logistics, overtime, remediation, insurance deductibles, legal exposure and working-capital movements can follow different timelines. The reviewed sources do not provide a complete current cash attribution for each channel, so we do not fabricate one. The guidance for declining fourth-quarter sales is a practical reason to avoid treating the disruption as a closed chapter.

There is also a valuation risk on the upside. Our discount rate and cash normalization may prove too conservative if disruption costs are short-lived and product momentum reasserts itself. WATCHMAN, electrophysiology, neuromodulation and other device categories can support durable growth. Clinical evidence, new clearances and expanded product offerings may strengthen adoption. But none of those developments removes reimbursement, procedural-volume, competition or execution risk, and announced collaborations do not automatically become material revenue.

Finally, financial flexibility can change quickly around a large acquisition. Debt funding, share issuance, purchase accounting and integration expense can all alter per-share value. A June balance sheet cannot settle the final financing question. The correct response is not to add speculative deal benefits while omitting costs, nor to assume a failed transaction. It is to keep the current model standalone, identify the missing financing bridge and demand updated sources before changing the investment conclusion.

RiskObservable evidenceWhat would change the judgment
Cyber aftermathCurrent margins and Q4 sales outlookDated cash costs, stable service and retained customers
Margin recoveryQ3 adjusted EBIT margin26.55%Sustained improvement without new exceptional benefits
Pending acquisitionClosing/funding conditions still materialComplete pro forma debt, cash, shares and earnings
Valuation upside riskStrong device franchises remainCash conversion and organic growth exceed base assumptions
Accounting normalization$481M parent-income adjustment gapLower recurring exclusions and stronger owner cash
Source uncertaintySeptember balance/CF absentFiled current statements and reconciled notes

Catalysts — make the recovery falsifiable

The next useful catalyst is information, not merely a calendar date. A September 10-Q can update cash, debt, inventory, receivables, cyber-related accruals and transaction commitments. Our November review window is an analyst monitoring date rather than a promised filing date. Until that document is available, confidence in current cash conversion should remain lower than confidence in the reported income statement.

The fourth-quarter print should show whether the sales decline lands near the favorable or unfavorable end of guidance. We would view revenue at or above the minus-one-percent boundary, without a renewed disruption, as better evidence than an isolated EPS beat achieved through a lower share count or favorable tax rate. A result below the minus-three-percent boundary would demand a fresh explanation of lost demand, shipment timing and competitive retention.

We also want adjusted operating margin to return to at least twenty-eight percent over the next two quarters, with full-year analytical free cash flow of at least $3 billion. These are our checkpoints, not company commitments. A cash result below $2.5 billion would weaken the central recovery case, especially if paired with further financing demands. The gap between these thresholds acknowledges a middle zone that requires interpretation rather than forcing every result into a binary verdict.

A lower share price by itself is not an upgrade trigger. The $36.75 entry checkpoint applies only if the underlying $49 value and recovery thesis remain defensible. If operating evidence deteriorates, fair value may fall alongside price. Conversely, if cash conversion improves materially and the pending transaction's financing is attractive, the value anchor can rise even without a lower price. That is why the conclusion is HOLD with High uncertainty rather than an unconditional bargain call.

Decision pathEvidence requiredAction framework
Upgrade research caseCash recovery, margin improvement, credible deal bridgeRecompute all three routes before raising conviction
Maintain HOLDMixed recovery, no new balance deteriorationRetain wide scenario range and entry discipline
Downgrade research casePersistent customer/margin/cash damageReduce normalized earnings/cash, not just multiple
Possible entry reviewPrice≤$36.75 and thesis intact25% discount to current central value only

Source appendix — complete statements, dated limits and reproducible math

Nine earnings releases supply the quarterly income and reconciliation history. SEC company facts and the downloaded annual/interim filings supply balance sheets and cash-flow periods. Quarter-only cash amounts are derived from comparable year-to-date figures: second and third quarters subtract the preceding interim total, and fourth quarters subtract the nine-month total from the annual figure. Current third-quarter cash remains unavailable because its filing is absent. We preserve raw rows and accession bindings alongside the computed dataset.

Small arithmetic residuals can arise because issuer tables are rounded to millions. Our income-statement checks reconcile gross profit, operating profit, pretax income, net income and parent income within a two-million-dollar rounding tolerance. That tolerance is for reported rounding, not permission to fill missing statement lines with estimates. An omitted expense row is treated as zero only where the complete reported statement reconciles. Current absent balance and cash data remain null.

Segment profit has a distinct comparability problem: the company uses constant-currency rates that can change across annual presentations. We preserve each available quarter's original basis and the latest annual comparative series. We do not splice those values into a false uniform quarterly margin chart. Reported segment sales and constant-currency profit cannot be divided indiscriminately. Current segment profit is explicitly unavailable, and annual-minus-interim subtraction is withheld when currency bases are not aligned.

Market prices, analyst metadata and consensus are secondary provider observations with retrieval dates. Issuer filings and releases control reported financial facts. Valuation assumptions, scenario probabilities, reverse-model growth and decision thresholds are ours. The public sources below identify the supporting documents; local raw files and calculation bindings retain the exact extraction evidence. This separation lets a reader challenge the model without confusing a disagreement over assumptions with a disagreement over what the company reported.

QuarterSalesCOGSGrossSG&AR&DEBITInterestOtherPretaxTaxParent NIGAAP EPSAdj EPSDiluted shares
Q3-20244,209.001,312.002,897.001,562.00407.00733.00−79.0014.00669.00200.00469.000.320.631,487.40
Q4-20244,561.001,466.003,095.001,612.00460.00675.00−80.00−10.00585.0023.00566.000.380.701,490.20
Q1-20254,663.001,453.003,210.001,597.00443.00921.00−82.00−34.00805.00133.00674.000.450.751,493.10
Q2-20255,061.001,637.003,424.001,716.00526.00819.00−90.00213.00941.00146.00797.000.530.751,493.50
Q3-20255,065.001,523.003,542.001,741.00514.001,048.00−87.00−23.00939.00183.00755.000.510.751,495.50
Q4-20255,286.001,608.003,678.001,834.00569.00825.00−90.00−34.00700.0030.00672.000.450.801,495.80
Q1-20265,203.001,590.003,614.001,781.00516.001,101.00−90.00151.001,162.00−176.001,341.000.900.801,495.00
Q2-20265,442.001,594.003,848.001,803.00554.001,178.00−96.00−23.001,060.00155.00907.000.610.861,474.80
Q3-20265,138.001,710.003,428.001,683.00520.00828.00−100.004.00733.00153.00582.000.400.731,452.00
USD millions except EPS and million shares. Raw tables retain royalty, amortization, impairment, restructuring, contingent and litigation lines.
QuarterCashReceivablesInventoryAssetsDebt incl leasesEquityNCI
Q3-20242,502.002,501.002,753.0038,078.0010,885.0020,708.00248.00
Q4-2024414.002,558.002,810.0039,395.0010,746.0021,770.00233.00
Q1-2025725.002,693.002,867.0040,140.0011,309.0022,212.00233.00
Q2-2025534.002,815.002,861.0041,559.0011,587.0022,418.00235.00
Q3-20251,275.002,828.002,921.0042,707.0011,600.0023,394.00236.00
Q4-20251,965.002,926.002,943.0043,673.0011,436.0024,233.00239.00
Q1-20261,453.003,027.003,117.0044,351.0011,029.0025,864.00240.00
Q2-2026539.003,049.003,235.0045,216.0012,624.0024,930.00242.00
Q3-2026Not availableNot availableNot availableNot availableNot availableNot availableNot available
Ending balances; current unavailable means absent source, not zero.
QuarterOperating cashPP&E/softwareAnalytical FCFSBCAcquisitionsBuybacks
Q3-20241,002.00179.00823.0068.001,127.00Not available
Q4-20241,456.00277.001,179.0069.003,418.00Not available
Q1-2025541.00187.00354.0074.00239.00Not available
Q2-20251,286.00157.001,129.0075.001,009.00Not available
Q3-20251,343.00181.001,162.0079.00256.00Not available
Q4-20251,364.00351.001,013.0071.0089.00Not available
Q1-2026348.00177.00171.0083.00523.00Not available
Q2-20261,474.00195.001,279.0087.00195.00Not available
Q3-2026Not availableNot availableNot availableNot availableNot availableNot available
Quarter-only cash derived from YTD/annual statements. Missing means unavailable, not zero.
Year, latest annual currency basisMedSurg profitCardiovascular profit
202318722355
202420883230
202522684303
USD millions; latest 2025 annual comparative basis, not mixed with quarterly original rates.

Primary source library

Additional current-event sources: September 8 cyber incident update; current SEC submissions and the downloaded September/October officer-transition filings are retained in the research source folder. Market/consensus provider: FMP, retrieved October 28, 2026.