Previous Close | $175.97 |
Intrinsic Value | $12.32 |
Upside potential | -93% |
Data is not available at this time.
Becton, Dickinson and Company (BDX) is a global medical technology leader operating in the healthcare sector, specializing in the development, manufacture, and sale of medical devices, instrument systems, and reagents. The company’s core revenue model is driven by three segments: Medical, Life Sciences, and Interventional, which collectively serve hospitals, laboratories, and healthcare providers. BDX’s product portfolio includes syringes, diagnostic instruments, and bioscience research tools, positioning it as a critical player in infection prevention, diagnostics, and drug delivery. The company maintains a strong market presence due to its extensive distribution network, innovation pipeline, and recurring revenue from consumables. BDX competes in a highly regulated and competitive industry, where scale, regulatory expertise, and R&D investments are key differentiators. Its strategic acquisitions, such as C.R. Bard, have expanded its capabilities in high-growth areas like surgical robotics and vascular access, reinforcing its leadership in niche medical markets. With a focus on improving healthcare outcomes, BDX leverages its global footprint to address unmet clinical needs, particularly in emerging markets where healthcare infrastructure is expanding.
In FY 2024, BDX reported revenue of $20.18 billion, reflecting steady demand for its medical and life sciences products. Net income stood at $1.71 billion, with diluted EPS of $5.86, indicating robust profitability. Operating cash flow was strong at $3.8 billion, supported by efficient working capital management. Capital expenditures of $725 million highlight ongoing investments in capacity and innovation, aligning with long-term growth objectives.
BDX demonstrates solid earnings power, with operating cash flow significantly exceeding net income, underscoring high-quality earnings. The company’s capital efficiency is evident in its ability to generate substantial cash flows while maintaining disciplined investments in R&D and acquisitions. This balance supports both growth initiatives and shareholder returns, reinforcing BDX’s position as a financially resilient enterprise in the medical technology sector.
BDX’s balance sheet shows $1.72 billion in cash and equivalents against total debt of $20.11 billion, reflecting a leveraged but manageable position. The company’s debt levels are typical for its capital-intensive industry, and its strong cash flow generation provides ample coverage for interest and principal obligations. Liquidity remains sufficient to fund operations, growth, and dividend commitments without undue strain.
BDX has maintained a consistent dividend policy, with a dividend per share of $3.8 in FY 2024, appealing to income-focused investors. Growth trends are supported by innovation and geographic expansion, particularly in emerging markets. The company’s ability to sustain dividend payouts while investing in growth initiatives reflects a balanced approach to capital allocation, catering to both growth and income investors.
BDX’s valuation reflects its stable earnings and leadership in medical technology. Market expectations are anchored on its ability to sustain mid-single-digit revenue growth and margin expansion through operational efficiency and product innovation. The stock’s performance is likely influenced by macroeconomic factors affecting healthcare spending and regulatory developments impacting medical device approvals.
BDX’s strategic advantages include its diversified product portfolio, global scale, and strong R&D pipeline. The outlook remains positive, driven by increasing healthcare demand, particularly in diagnostics and minimally invasive procedures. Challenges include pricing pressures and regulatory hurdles, but BDX’s innovation and operational agility position it well to navigate these headwinds and capitalize on long-term industry growth trends.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |