Baxter International Inc.
Bear Case (25th pct.)
-48.4% vs price
Base Case (Median)
-42.4% vs price
Bull Case (75th pct.)
-20.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11.78 | -54.5% | High (40%) |
| EV/EBITDA | $14.93 | -42.4% | Medium (20%) |
| EV/FCF | $26.43 | 2.0% | Medium (20%) |
Based on 3 out of 8 methods, BAX appears overvalued at the current price of $25.91. The base case fair value of $14.93 implies 42.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.