investorscraft@gmail.com

Intrinsic Value of Becton, Dickinson and Company (BDX)

Previous Close$175.97
Intrinsic Value
Upside potential
Previous Close
$175.97

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 (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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K filings, investor presentations

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