As of 2025-12-26, the Intrinsic Value of Baxter International Inc (BAX) is 1.04 USD. This Baxter valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.11 USD, the upside of Baxter International Inc is -94.60%.
The range of the Intrinsic Value is (3.72) - 13.46 USD
Based on its market price of 19.11 USD and our intrinsic valuation, Baxter International Inc (BAX) is overvalued by 94.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.72) - 13.46 | 1.04 | -94.6% |
| DCF (Growth 10y) | (0.72) - 19.24 | 4.86 | -74.6% |
| DCF (EBITDA 5y) | 4.82 - 14.67 | 8.04 | -57.9% |
| DCF (EBITDA 10y) | 6.04 - 18.47 | 10.33 | -46.0% |
| Fair Value | -3.32 - -3.32 | -3.32 | -117.36% |
| P/E | (21.09) - (21.08) | (20.96) | -209.7% |
| EV/EBITDA | 13.90 - 35.21 | 20.90 | 9.4% |
| EPV | 44.01 - 71.90 | 57.95 | 203.3% |
| DDM - Stable | (3.68) - (9.40) | (6.54) | -134.2% |
| DDM - Multi | 2.20 - 4.55 | 2.99 | -84.4% |
| Market Cap (mil) | 9,823.69 |
| Beta | 1.00 |
| Outstanding shares (mil) | 514.06 |
| Enterprise Value (mil) | 17,599.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.48% |
| Cost of Debt | 5.04% |
| WACC | 7.41% |