investorscraft@gmail.com

Intrinsic ValueBecton, Dickinson and Company (0R19.L)

Previous Close£202.79
Intrinsic Value
Upside potential
Previous Close
£202.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Becton, Dickinson and Company (BD) is a global leader in medical technology, specializing in the development, manufacturing, and sale of medical supplies, devices, and diagnostic products. The company operates through three key segments: BD Medical, BD Life Sciences, and BD Interventional, each addressing critical healthcare needs. BD Medical focuses on medication management and diabetes care, while BD Life Sciences provides advanced diagnostic solutions, including molecular testing and cell analysis. BD Interventional offers surgical and peripheral intervention products, reinforcing the company's diversified portfolio. BD's strong market position is underpinned by its extensive product range, innovation-driven approach, and global reach, serving healthcare institutions, laboratories, and pharmaceutical companies. The company's ability to integrate technology into healthcare workflows enhances its competitive edge, making it a trusted partner in improving patient outcomes and operational efficiency across the medical sector.

Revenue Profitability And Efficiency

BD reported revenue of $20.18 billion for the fiscal year ending September 2024, with a net income of $1.71 billion, reflecting a diluted EPS of $5.86. The company generated $3.8 billion in operating cash flow, demonstrating robust cash generation capabilities. Capital expenditures stood at $725 million, indicating ongoing investments in innovation and infrastructure to sustain growth and operational efficiency.

Earnings Power And Capital Efficiency

BD's earnings power is evident in its ability to maintain profitability despite significant R&D and operational investments. The company's capital efficiency is supported by its strong operating cash flow, which funds growth initiatives and debt servicing. With a beta of 0.34, BD exhibits lower volatility compared to the broader market, appealing to risk-averse investors seeking stable returns in the healthcare sector.

Balance Sheet And Financial Health

BD's balance sheet shows $1.86 billion in cash and equivalents, providing liquidity for strategic initiatives. However, total debt of $20.92 billion highlights leverage, though this is manageable given the company's steady cash flows and market position. The balance between debt and liquidity suggests a disciplined approach to financial management, ensuring long-term stability.

Growth Trends And Dividend Policy

BD has demonstrated consistent growth through product innovation and strategic acquisitions. The company's dividend policy, with a dividend per share of $3.98, reflects its commitment to returning value to shareholders. This balance between reinvestment and shareholder returns underscores BD's focus on sustainable growth and investor confidence.

Valuation And Market Expectations

With a market capitalization of approximately $48.89 billion, BD is valued as a key player in the medical equipment and services industry. The company's stable earnings and low beta suggest it is priced for steady, long-term growth, aligning with investor expectations for reliable performance in the healthcare sector.

Strategic Advantages And Outlook

BD's strategic advantages lie in its diversified product portfolio, global footprint, and innovation capabilities. The company is well-positioned to capitalize on growing healthcare demand, particularly in diagnostics and medication management. Looking ahead, BD's focus on R&D and operational efficiency is expected to drive sustained growth, reinforcing its leadership in the medical technology space.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount