Becton, Dickinson and Company
Bear Case (25th pct.)
-57.4% vs price
Base Case (Median)
-44.0% vs price
Bull Case (75th pct.)
-20.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $116.99 | -35.8% | High (40%) |
| PE Comparable | $73.88 | -59.4% | Medium (25%) |
| Growth Trajectory DCF | $58.33 | -68.0% | Medium (20%) |
| Graham Number | $81.35 | -55.3% | Medium (40%) |
| EV/EBITDA | $172.95 | -5.0% | Medium (20%) |
| EV/FCF | $181.85 | -0.1% | Medium (20%) |
| Earnings Power Value | $101.95 | -44.0% | Medium (50%) |
Based on 7 out of 8 methods, BDX appears overvalued at the current price of $182.09. The base case fair value of $101.95 implies 44.0% 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.