As of 2025-05-09, the Intrinsic Value of Becton Dickinson and Co (BDX) is 280.46 USD. This BDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.95 USD, the upside of Becton Dickinson and Co is 67.00%.
The range of the Intrinsic Value is 171.99 - 610.24 USD
Based on its market price of 167.95 USD and our intrinsic valuation, Becton Dickinson and Co (BDX) is undervalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.99 - 610.24 | 280.46 | 67.0% |
| DCF (Growth 10y) | 221.73 - 707.99 | 342.97 | 104.2% |
| DCF (EBITDA 5y) | 187.47 - 386.52 | 282.79 | 68.4% |
| DCF (EBITDA 10y) | 235.62 - 472.24 | 344.13 | 104.9% |
| Fair Value | 113.95 - 113.95 | 113.95 | -32.15% |
| P/E | 166.80 - 387.97 | 278.00 | 65.5% |
| EV/EBITDA | 176.38 - 372.42 | 286.99 | 70.9% |
| EPV | 104.48 - 165.08 | 134.78 | -19.8% |
| DDM - Stable | 54.40 - 180.65 | 117.52 | -30.0% |
| DDM - Multi | 147.35 - 361.82 | 207.37 | 23.5% |
| Market Cap (mil) | 48,225.16 |
| Beta | 0.33 |
| Outstanding shares (mil) | 287.14 |
| Enterprise Value (mil) | 66,272.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.43% |
| Cost of Debt | 4.47% |
| WACC | 7.14% |