DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Becton, Dickinson and Company (BDX)

Healthcare | Medical - Instruments & Supplies

Today's Price

$197.88

Today's Fair Value

$122.86 -37.91%

Margin of Safety

-61.06%

Projected Value (5Y)

$197.87 -0.01%

Dividends Paid (5Y)

$24.19

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 6.96% | CAGR (5y): -0.66%

Diluted Shares Growth Rate

Regression: 3.49% | CAGR (5y): 0.33%

Dividend Growth Rate

Regression: 6.9% | CAGR (5y): 9.34%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 20.7x)

Discount Rate