BAX
Baxter International Inc
Price:  
29.80 
USD
Volume:  
3,513,787.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Baxter Intrinsic Value

41.90 %
Upside

What is the intrinsic value of Baxter?

As of 2025-06-20, the Intrinsic Value of Baxter International Inc (BAX) is 42.28 USD. This Baxter valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.80 USD, the upside of Baxter International Inc is 41.90%.

The range of the Intrinsic Value is 18.74 - 194.76 USD

Is Baxter undervalued or overvalued?

Based on its market price of 29.80 USD and our intrinsic valuation, Baxter International Inc (BAX) is undervalued by 41.90%.

29.80 USD
Stock Price
42.28 USD
Intrinsic Value
Intrinsic Value Details

Baxter Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.74 - 194.76 42.28 41.9%
DCF (Growth 10y) 33.41 - 276.05 66.05 121.7%
DCF (EBITDA 5y) 22.20 - 37.86 27.58 -7.5%
DCF (EBITDA 10y) 34.69 - 60.53 44.04 47.8%
Fair Value -5.46 - -5.46 -5.46 -118.31%
P/E (29.51) - 2.27 (15.36) -151.5%
EV/EBITDA 21.37 - 38.95 28.09 -5.7%
EPV 47.59 - 79.55 63.57 113.3%
DDM - Stable (9.21) - (40.54) (24.88) -183.5%
DDM - Multi 13.12 - 47.16 20.80 -30.2%

Baxter Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,292.47
Beta 0.52
Outstanding shares (mil) 513.17
Enterprise Value (mil) 23,072.47
Market risk premium 4.60%
Cost of Equity 8.86%
Cost of Debt 4.80%
WACC 6.73%