MDT
Medtronic PLC
Price:  
83.74 
USD
Volume:  
7,903,672.00
Ireland | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Medtronic Intrinsic Value

14.40 %
Upside

What is the intrinsic value of Medtronic?

As of 2025-06-03, the Intrinsic Value of Medtronic PLC (MDT) is 95.83 USD. This Medtronic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.74 USD, the upside of Medtronic PLC is 14.40%.

The range of the Intrinsic Value is 58.60 - 215.67 USD

Is Medtronic undervalued or overvalued?

Based on its market price of 83.74 USD and our intrinsic valuation, Medtronic PLC (MDT) is undervalued by 14.40%.

83.74 USD
Stock Price
95.83 USD
Intrinsic Value
Intrinsic Value Details

Medtronic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.60 - 215.67 95.83 14.4%
DCF (Growth 10y) 69.56 - 230.88 108.12 29.1%
DCF (EBITDA 5y) 76.17 - 106.79 89.16 6.5%
DCF (EBITDA 10y) 82.54 - 121.37 99.02 18.2%
Fair Value 18.17 - 18.17 18.17 -78.30%
P/E 103.23 - 152.52 129.11 54.2%
EV/EBITDA 82.25 - 134.68 112.42 34.2%
EPV 55.34 - 83.87 69.60 -16.9%
DDM - Stable 35.09 - 128.34 81.72 -2.4%
DDM - Multi 56.15 - 147.76 80.06 -4.4%

Medtronic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 107,399.90
Beta 0.38
Outstanding shares (mil) 1,282.54
Enterprise Value (mil) 133,697.90
Market risk premium 4.60%
Cost of Equity 7.90%
Cost of Debt 4.39%
WACC 7.00%