BECTON DICKINSON & CO (BDX)
Surgical & Medical Instruments & Apparatus · Healthcare · $33.6B
Intrinsic Value (Consensus)
$112.77
Current Price
$116.40
Margin of Safety
-3.1%
3.1% Above Intrinsic Value
Value: $113
Price: $116
Valuation Model Estimates
Current Price: $116.40
DCF (Discounted Cash Flow)
$170.82
Graham Number
$107.35
Earnings Power Value
$56.50
Relative Value (P/E)
$116.40
Dividend Discount Model
$25.30
Consensus Value
$112.77
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.82
- EPS (Forward)
- $5.94
- Book Value
- $88.00
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.6%
- Debt/Equity
- 69%
- Revenue Growth
- 8.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance