BDX
Becton Dickinson and Co
Price:  
175.97 
USD
Volume:  
2,428,815.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDX Intrinsic Value

48.20 %
Upside

What is the intrinsic value of BDX?

As of 2025-07-13, the Intrinsic Value of Becton Dickinson and Co (BDX) is 260.86 USD. This BDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.97 USD, the upside of Becton Dickinson and Co is 48.20%.

The range of the Intrinsic Value is 161.35 - 544.71 USD

Is BDX undervalued or overvalued?

Based on its market price of 175.97 USD and our intrinsic valuation, Becton Dickinson and Co (BDX) is undervalued by 48.20%.

175.97 USD
Stock Price
260.86 USD
Intrinsic Value
Intrinsic Value Details

BDX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 161.35 - 544.71 260.86 48.2%
DCF (Growth 10y) 204.78 - 618.46 312.98 77.9%
DCF (EBITDA 5y) 185.64 - 391.55 285.37 62.2%
DCF (EBITDA 10y) 225.97 - 461.36 334.98 90.4%
Fair Value 99.20 - 99.20 99.20 -43.62%
P/E 165.78 - 365.57 274.33 55.9%
EV/EBITDA 170.19 - 369.90 278.24 58.1%
EPV 98.44 - 155.74 127.09 -27.8%
DDM - Stable 46.24 - 145.00 95.62 -45.7%
DDM - Multi 146.26 - 335.01 201.31 14.4%

BDX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,434.76
Beta 0.37
Outstanding shares (mil) 286.61
Enterprise Value (mil) 69,037.76
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 4.54%
WACC 7.36%