BAX Baxter International
Intrinsic value$0.00
Price (at call)$25.91
Margin of safety
-100.0%
vs market (rating basis)
-79.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.8% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | -1.7% |
| Years to target margin | 5 |
| Sales-to-capital | 0.74 |
| Beta | 0.59 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 6.7% |
| Terminal WACC | 7.4% |
Valuation bridge
| PV of explicit FCFF | -6.01B |
| PV of terminal value | -1.58B |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
bullish +0.60 · 8 articles
- 3 Stocks Under $50 with Questionable Fundamentals
- WST Stock Surges 38.1% Since March-End: What's Fueling the Rally?
- Omnicell Raises 2026 EPS Outlook as Memory Costs Pressure Margins
- Does Cardinal Health’s New CAO and Recalls Reveal Shifts in Its Risk Profile and Earnings Quality (CAH)?
- Baxter (BAX) Stock Gets Fair Value Boost After Q2 Beat And Higher Targets
- Baxter International (BAX) Is Up 16.8% After Raising 2026 Sales Outlook And Earnings Guidance
- Baxter International Q2 Earnings Call Highlights
- Why Baxter International Stock Skyrocketed by 19% This Week
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 11.90B | 3.8% | -1.7% | -156.61M | 591.25M | -747.86M | -700.93M |
| 2 | 12.35B | 3.8% | -1.7% | -162.49M | 608.46M | -770.95M | -677.22M |
| 3 | 12.81B | 3.7% | -1.7% | -168.54M | 625.92M | -794.46M | -654.08M |
| 4 | 13.28B | 3.7% | -1.7% | -174.77M | 643.64M | -818.41M | -631.50M |
| 5 | 13.77B | 3.7% | -1.7% | -181.16M | 661.61M | -842.77M | -609.49M |
| 6 | 14.27B | 3.6% | -1.7% | -187.74M | 679.81M | -867.55M | -588.04M |
| 7 | 14.78B | 3.6% | -1.7% | -194.49M | 698.24M | -892.73M | -567.13M |
| 8 | 15.31B | 3.6% | -1.7% | -201.42M | 716.90M | -918.32M | -546.78M |
| 9 | 15.85B | 3.5% | -1.7% | -208.53M | 735.77M | -944.30M | -526.96M |
| 10 | 16.41B | 3.5% | -1.7% | -215.83M | 754.83M | -970.66M | -507.68M |
⚠ intrinsic value floored at 0 — the drivers imply the equity claim is worth less than the debt ahead of it · Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.