MDT
Medtronic PLC
Price:  
79.48 
USD
Volume:  
9,291,886.00
Ireland | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Medtronic Intrinsic Value

%
Upside

As of 2024-07-20, the Intrinsic Value of Medtronic PLC (MDT) is 88.92 USD. This Medtronic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.48 USD, the upside of Medtronic PLC is %.

The range of the Intrinsic Value is 59.54 - 161.55 USD

79.48 USD
Stock Price
88.92 USD
Intrinsic Value
Intrinsic Value Details

Medtronic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.54 - 161.55 88.92 11.9%
DCF (Growth 10y) 72.91 - 180.21 104.04 30.9%
DCF (EBITDA 5y) 79.00 - 117.19 95.27 19.9%
DCF (EBITDA 10y) 90.63 - 136.88 110.21 38.7%
Fair Value 14.33 - 14.33 14.33 -81.98%
P/E 99.54 - 136.16 114.95 44.6%
EV/EBITDA 84.87 - 128.55 103.99 30.8%
EPV 52.10 - 70.15 61.13 -23.1%
DDM - Stable 26.42 - 73.98 50.20 -36.8%
DDM - Multi 55.21 - 109.06 72.23 -9.1%

Medtronic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 101,914.82
Beta 0.80
Outstanding shares (mil) 1,282.27
Enterprise Value (mil) 125,654.82
Market risk premium 4.60%
Cost of Equity 9.04%
Cost of Debt 4.53%
WACC 7.98%