Medtronic plc (MDT)
Electromedical & Electrotherapeutic Apparatus · Healthcare · $104.4B
Intrinsic Value (Consensus)
$87.96
Current Price
$81.32
Margin of Safety
+8.2%
8.2% Below Intrinsic Value
Value: $88
Price: $81
Valuation Model Estimates
Current Price: $81.32
DCF (Discounted Cash Flow)
$189.46
Graham Number
$55.13
Earnings Power Value
$35.05
Relative Value (P/E)
$72.20
Dividend Discount Model
$236.67
Consensus Value
$87.96
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Health Score
B
65
Profitability
15/25
Strength
22/25
Valuation
15/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $3.61
- EPS (Forward)
- $4.33
- Book Value
- $37.42
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.7%
- Debt/Equity
- 46%
- Revenue Growth
- 3.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance