Medtronic Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Medtronic PLC (MDT) is
88.58 USD. This Medtronic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.70 USD, the upside of Medtronic PLC is
%.
The range of the Intrinsic Value is 58.95 - 163.00 USD
88.58 USD
Intrinsic Value
Medtronic Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.95 - 163.00 |
88.58 |
12.6% |
| DCF (Growth 10y) |
72.18 - 181.83 |
103.65 |
31.7% |
| DCF (EBITDA 5y) |
80.18 - 122.39 |
97.69 |
24.1% |
| DCF (EBITDA 10y) |
91.47 - 142.14 |
112.41 |
42.8% |
| Fair Value |
14.33 - 14.33 |
14.33 |
-81.80% |
| P/E |
101.89 - 143.80 |
116.25 |
47.7% |
| EV/EBITDA |
86.71 - 128.92 |
107.12 |
36.1% |
| EPV |
51.71 - 70.41 |
61.06 |
-22.4% |
| DDM - Stable |
26.29 - 74.91 |
50.60 |
-35.7% |
| DDM - Multi |
54.94 - 110.41 |
72.27 |
-8.2% |
Medtronic Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
100,914.65 |
| Beta |
0.79 |
| Outstanding shares (mil) |
1,282.27 |
| Enterprise Value (mil) |
124,654.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.04% |
| Cost of Debt |
4.53% |
| WACC |
7.99% |