BDX Becton, Dickinson and Company
Healthcare
Price
$180.08
Intrinsic value
$22.10
Buy price
$17.68
Discount
-714.8%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,262,000,000.00
- Total debt
- $16,807,999,488.00
- Cash & STI
- $709,000,000.00
- Shares out.
- 275,158,000
Overvalued
Intrinsic value$22.10
Buy price (with MOS)$17.68
Current price$180.08
Discount to intrinsic value-714.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 6.5%
- Current ROE
- 6.6%
- Minimum ROE
- 5.8%
Debt quality
MODERATE- Debt / Equity
- 0.66x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.98x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 75.8%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.