As of 2024-12-12, the Intrinsic Value of Becton Dickinson and Co (BDX) is
288.17 USD. This BDX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 221.04 USD, the upside of Becton Dickinson and Co is
30.40%.
The range of the Intrinsic Value is 177.37 - 625.22 USD
288.17 USD
Intrinsic Value
BDX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
177.37 - 625.22 |
288.17 |
30.4% |
| DCF (Growth 10y) |
228.99 - 724.68 |
352.52 |
59.5% |
| DCF (EBITDA 5y) |
198.98 - 356.89 |
275.78 |
24.8% |
| DCF (EBITDA 10y) |
243.79 - 432.04 |
331.77 |
50.1% |
| Fair Value |
111.84 - 111.84 |
111.84 |
-49.40% |
| P/E |
210.08 - 335.45 |
260.54 |
17.9% |
| EV/EBITDA |
184.34 - 332.20 |
250.71 |
13.4% |
| EPV |
98.24 - 148.51 |
123.38 |
-44.2% |
| DDM - Stable |
59.97 - 202.98 |
131.47 |
-40.5% |
| DDM - Multi |
165.81 - 414.18 |
234.36 |
6.0% |
BDX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
63,889.40 |
| Beta |
0.28 |
| Outstanding shares (mil) |
289.04 |
| Enterprise Value (mil) |
82,282.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
4.47% |
| WACC |
7.46% |