BDX
Becton Dickinson and Co
Price:  
226.80 
USD
Volume:  
1,452,758.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDX Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Becton Dickinson and Co (BDX) is 250.81 USD. This BDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.80 USD, the upside of Becton Dickinson and Co is %.

The range of the Intrinsic Value is 158.58 - 509.65 USD

226.80 USD
Stock Price
250.81 USD
Intrinsic Value
Intrinsic Value Details

BDX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 158.58 - 509.65 250.81 10.6%
DCF (Growth 10y) 206.73 - 596.92 309.95 36.7%
DCF (EBITDA 5y) 211.62 - 371.14 295.79 30.4%
DCF (EBITDA 10y) 249.27 - 436.35 343.12 51.3%
Fair Value 115.31 - 115.31 115.31 -49.16%
P/E 171.85 - 297.80 206.86 -8.8%
EV/EBITDA 189.49 - 332.20 258.06 13.8%
EPV 88.86 - 127.95 108.40 -52.2%
DDM - Stable 45.13 - 137.46 91.29 -59.7%
DDM - Multi 147.69 - 325.91 200.74 -11.5%

BDX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 65,547.47
Beta 0.61
Outstanding shares (mil) 289.01
Enterprise Value (mil) 81,210.47
Market risk premium 4.60%
Cost of Equity 9.09%
Cost of Debt 4.71%
WACC 8.17%