BDX Becton Dickinson
Intrinsic value$0.00
Price (at call)$180.77
Margin of safety
-100.0%
vs market (rating basis)
-74.0%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 5.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 10.0% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 0.50 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.7% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 1.24B |
| PV of terminal value | 14.96B |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
bullish +0.30 · 8 articles
- Are Wall Street Analysts Predicting Becton, Dickinson and Company Stock Will Climb or Sink?
- WST Stock Surges 38.1% Since March-End: What's Fueling the Rally?
- How Much More Can Boston Scientific Stock Move After Losing Half Its Value?
- Buy, Sell, or Hold These 4 Dividend Kings After Earnings: BDX, ED, EMR, PH
- WST Gains 15.3% in Three Months as HVP Growth Strengthens Outlook
- Omnicell Raises 2026 EPS Outlook as Memory Costs Pressure Margins
- Boston Scientific Stock Is Priced As If WATCHMAN Were The Whole Company
- Jim Cramer Sees Cheap Valuation in Becton, Dickinson (BDX) After Q3 Beat and Raised Guidance
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 21.88B | 5.0% | 10.0% | 1.95B | 2.08B | -128.22M | -119.07M |
| 2 | 22.94B | 4.8% | 10.0% | 2.05B | 2.11B | -65.27M | -56.29M |
| 3 | 24.01B | 4.7% | 10.0% | 2.14B | 2.14B | 4.28M | 3.43M |
| 4 | 25.08B | 4.5% | 10.0% | 2.24B | 2.16B | 80.57M | 59.92M |
| 5 | 26.17B | 4.3% | 10.0% | 2.34B | 2.17B | 163.71M | 113.06M |
| 6 | 27.26B | 4.2% | 10.0% | 2.43B | 2.18B | 253.75M | 162.75M |
| 7 | 28.35B | 4.0% | 10.0% | 2.53B | 2.18B | 350.72M | 208.89M |
| 8 | 29.44B | 3.8% | 10.0% | 2.63B | 2.17B | 454.60M | 251.45M |
| 9 | 30.52B | 3.7% | 10.0% | 2.72B | 2.16B | 565.33M | 290.38M |
| 10 | 31.58B | 3.5% | 10.0% | 2.82B | 2.14B | 682.78M | 325.68M |
⚠ 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.