MDT
Medtronic PLC
Price:  
92.20 
USD
Volume:  
5,988,148.00
Ireland | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Medtronic Intrinsic Value

13.60 %
Upside

As of 2025-02-14, the Intrinsic Value of Medtronic PLC (MDT) is 104.73 USD. This Medtronic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.20 USD, the upside of Medtronic PLC is 13.60%.

The range of the Intrinsic Value is 65.58 - 221.01 USD

92.20 USD
Stock Price
104.73 USD
Intrinsic Value
Intrinsic Value Details

Medtronic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.58 - 221.01 104.73 13.6%
DCF (Growth 10y) 87.19 - 266.37 132.60 43.8%
DCF (EBITDA 5y) 92.02 - 116.00 103.09 11.8%
DCF (EBITDA 10y) 112.25 - 150.28 129.55 40.5%
Fair Value 16.71 - 16.71 16.71 -81.87%
P/E 111.70 - 140.05 121.23 31.5%
EV/EBITDA 93.65 - 117.85 106.93 16.0%
EPV 56.69 - 82.83 69.76 -24.3%
DDM - Stable 33.47 - 115.44 74.45 -19.2%
DDM - Multi 62.20 - 154.52 87.34 -5.3%

Medtronic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 118,227.14
Beta 0.27
Outstanding shares (mil) 1,282.29
Enterprise Value (mil) 145,159.14
Market risk premium 4.60%
Cost of Equity 7.80%
Cost of Debt 4.39%
WACC 7.06%