BDX
Becton Dickinson and Co
Price:  
177.27 
USD
Volume:  
3,277,431.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDX Intrinsic Value

18.60 %
Upside

What is the intrinsic value of BDX?

As of 2025-07-03, the Intrinsic Value of Becton Dickinson and Co (BDX) is 210.29 USD. This BDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.27 USD, the upside of Becton Dickinson and Co is 18.60%.

The range of the Intrinsic Value is 137.84 - 376.93 USD

Is BDX undervalued or overvalued?

Based on its market price of 177.27 USD and our intrinsic valuation, Becton Dickinson and Co (BDX) is undervalued by 18.60%.

177.27 USD
Stock Price
210.29 USD
Intrinsic Value
Intrinsic Value Details

BDX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 137.84 - 376.93 210.29 18.6%
DCF (Growth 10y) 183.78 - 449.78 265.03 49.5%
DCF (EBITDA 5y) 191.67 - 390.74 284.43 60.5%
DCF (EBITDA 10y) 232.01 - 461.57 334.85 88.9%
Fair Value 99.20 - 99.20 99.20 -44.04%
P/E 166.84 - 367.47 274.77 55.0%
EV/EBITDA 176.85 - 368.15 280.57 58.3%
EPV 99.32 - 157.31 128.31 -27.6%
DDM - Stable 41.19 - 112.02 76.60 -56.8%
DDM - Multi 134.59 - 268.49 177.71 0.2%

BDX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,807.36
Beta -0.14
Outstanding shares (mil) 286.61
Enterprise Value (mil) 69,410.35
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 4.54%
WACC 7.31%