investorscraft@gmail.com

Intrinsic ValueMedtronic plc (2M6.DE)

Previous Close85.43
Intrinsic Value
Upside potential
Previous Close
85.43

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 medical devices industry, serving healthcare systems, physicians, and patients worldwide. Its diversified product portfolio includes implantable cardiac devices, surgical robotics, spinal and neurovascular solutions, and diabetes management systems, positioning it as a key player in minimally invasive and life-sustaining therapies. Medtronic’s revenue model relies on recurring sales of consumables and services alongside capital equipment, ensuring stable cash flows. The company maintains a competitive edge through R&D investments, strategic acquisitions, and a broad geographic footprint, though it faces pricing pressures and regulatory scrutiny. Its market leadership is reinforced by strong brand recognition, clinical evidence, and long-term relationships with healthcare providers.

Revenue Profitability And Efficiency

Medtronic reported revenue of €32.4 billion for FY 2024, with net income of €3.7 billion, reflecting a net margin of approximately 11.4%. Operating cash flow stood at €6.8 billion, demonstrating robust cash generation despite capital expenditures of €1.6 billion. The company’s profitability metrics indicate disciplined cost management, though margins are influenced by pricing pressures and R&D investments.

Earnings Power And Capital Efficiency

Diluted EPS of €2.76 underscores Medtronic’s earnings stability, supported by its diversified product mix and recurring revenue streams. The company’s capital efficiency is tempered by high R&D and regulatory costs inherent to the medical device industry, but its strong cash flow supports reinvestment and shareholder returns.

Balance Sheet And Financial Health

Medtronic’s balance sheet shows €1.3 billion in cash against €25.0 billion in total debt, reflecting a leveraged but manageable position. The debt load is typical for a capital-intensive healthcare firm, and liquidity remains adequate, supported by consistent operating cash flows.

Growth Trends And Dividend Policy

Growth is driven by innovation in robotics, diabetes tech, and minimally invasive therapies, though macroeconomic and regulatory headwinds persist. The company maintains a shareholder-friendly approach, with a dividend of €2.53 per share, aligning with its history of reliable payouts.

Valuation And Market Expectations

With a market cap of €91.0 billion and a beta of 0.83, Medtronic is viewed as a stable, defensive holding. Valuation multiples reflect expectations of moderate growth, balancing its market leadership with sector-wide challenges.

Strategic Advantages And Outlook

Medtronic’s scale, R&D pipeline, and global footprint provide resilience, but success hinges on navigating regulatory hurdles and competitive pressures. Long-term opportunities in aging populations and digital health are key drivers, though execution risks remain.

Sources

Company filings, market data

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