investorscraft@gmail.com

Intrinsic ValueBecton, Dickinson and Company (BDX.SW)

Previous CloseCHF245.48
Intrinsic Value
Upside potential
Previous Close
CHF245.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 infusion therapy, medication management, and diabetes care, while BD Life Sciences provides advanced diagnostic solutions, including specimen collection and molecular testing. BD Interventional offers surgical and peripheral intervention products, reinforcing its diversified portfolio. BD’s revenue model is driven by recurring sales of consumables and high-margin capital equipment, supported by long-term contracts with healthcare institutions. The company holds a strong competitive position due to its extensive R&D investments, regulatory expertise, and global distribution network. Its products are essential in clinical and laboratory settings, ensuring steady demand across economic cycles. BD’s market leadership is further solidified by strategic acquisitions, such as the integration of C.R. Bard, which expanded its interventional capabilities. The company operates in a highly regulated but growing industry, benefiting from aging populations and increasing healthcare expenditure worldwide.

Revenue Profitability And Efficiency

In FY 2022, BD reported revenue of CHF 18.87 billion, reflecting its broad product portfolio and global reach. Net income stood at CHF 1.64 billion, with diluted EPS of CHF 5.69, indicating solid profitability. Operating cash flow was robust at CHF 2.63 billion, though capital expenditures of CHF 973 million highlight ongoing investments in innovation and capacity expansion. The company’s operating margin remains competitive within the medical devices sector.

Earnings Power And Capital Efficiency

BD demonstrates consistent earnings power, supported by high-margin diagnostic and interventional products. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. Investments in R&D and acquisitions have strengthened its product pipeline, ensuring long-term growth potential. However, the high total debt of CHF 16.07 billion warrants careful monitoring of leverage ratios.

Balance Sheet And Financial Health

BD’s balance sheet shows CHF 1.01 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of CHF 16.07 billion is significant but manageable given the company’s stable cash flows. The debt-to-equity ratio aligns with industry peers, though refinancing risks may arise in a rising interest rate environment. Overall, BD maintains a solid financial position with adequate liquidity.

Growth Trends And Dividend Policy

BD has shown steady revenue growth, driven by demand for medical devices and diagnostics. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 3.56 in FY 2022. Future growth is expected to be fueled by innovation, geographic expansion, and strategic acquisitions, though macroeconomic headwinds could impact near-term performance.

Valuation And Market Expectations

With a market capitalization of CHF 72.55 billion, BD trades at a premium reflective of its industry leadership and growth prospects. Investors likely anticipate continued margin expansion and revenue growth, supported by its diversified product portfolio. Valuation multiples should be assessed against peers to account for sector-specific risks and opportunities.

Strategic Advantages And Outlook

BD’s strategic advantages include its diversified product portfolio, strong R&D pipeline, and global distribution network. The company is well-positioned to benefit from long-term healthcare trends, such as increasing chronic disease prevalence and diagnostic demand. However, regulatory pressures and competitive dynamics pose challenges. The outlook remains positive, assuming execution on innovation and cost management.

Sources

Company annual report (FY 2022), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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