investorscraft@gmail.com

Intrinsic ValueMedtronic plc (0Y6X.L)

Previous Close£102.62
Intrinsic Value
Upside potential
Previous Close
£102.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medtronic plc is a global leader in medical technology, specializing in device-based therapies across cardiovascular, medical surgical, neuroscience, and diabetes segments. The company operates in the highly regulated and innovation-driven healthcare sector, leveraging its diversified product portfolio to serve hospitals, physicians, and patients worldwide. Its revenue model is anchored in recurring sales of consumables, replacement devices, and software-enabled monitoring solutions, ensuring stable cash flows. Medtronic holds a strong competitive position due to its extensive R&D investments, broad geographic footprint, and deep clinical expertise. The company’s product lines, such as cardiac rhythm management devices, robotic-assisted surgical systems, and continuous glucose monitors, address critical unmet needs in chronic and acute care. Its market leadership is reinforced by strategic acquisitions, long-standing relationships with healthcare providers, and a focus on digital health integration. Medtronic competes with other large medtech firms like Johnson & Johnson and Boston Scientific, but its scale and vertical integration provide cost and innovation advantages. The company’s ability to navigate regulatory complexities and deliver high-margin, life-saving technologies solidifies its position as a key player in the $400B+ global medtech industry.

Revenue Profitability And Efficiency

Medtronic reported $32.4B in revenue for FY2024, with net income of $3.7B, reflecting an 11.4% net margin. Operating cash flow stood at $6.8B, underscoring robust cash generation capabilities. Capital expenditures of $1.6B indicate disciplined reinvestment in production and R&D. The company’s scale allows for efficient cost management, though pricing pressures in certain segments may weigh on margins.

Earnings Power And Capital Efficiency

Diluted EPS of $2.76 demonstrates Medtronic’s earnings stability despite macroeconomic headwinds. The company’s capital allocation prioritizes high-return projects, including tuck-in acquisitions and next-gen product development. Its diversified revenue streams mitigate reliance on any single therapy area, enhancing long-term earnings resilience.

Balance Sheet And Financial Health

Medtronic maintains $1.3B in cash against $26B of total debt, reflecting a leveraged but manageable position given its strong cash flows. The debt load supports strategic investments but necessitates careful liquidity management. The company’s investment-grade credit rating provides access to favorable financing terms.

Growth Trends And Dividend Policy

Organic growth is driven by aging demographics and increasing adoption of minimally invasive therapies. Medtronic’s $2.80 annual dividend per share offers a ~3.2% yield, appealing to income-focused investors. Share repurchases and dividend growth have been consistent, reflecting confidence in long-term cash generation.

Valuation And Market Expectations

At a $103B market cap, Medtronic trades at ~28x P/E, a premium to peers, reflecting its defensive qualities and innovation pipeline. Investors appear to price in mid-single-digit revenue growth and margin expansion from product mix improvements.

Strategic Advantages And Outlook

Medtronic’s durable moat stems from its IP portfolio, regulatory expertise, and installed base of devices requiring ongoing consumables. Near-term challenges include supply chain normalization and procedure volume recovery post-pandemic. The company is well-positioned to benefit from global healthcare infrastructure spending and digital health adoption.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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