What Is BAX Fair Value?
Baxter International (BAX) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Baxter International (BAX) has a composite fair value estimate of $22.53 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $22.15, suggesting the stock is fair value by 1.7%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$22.53
vs. current price of $22.15(+1.7%)
How Is BAX Fair Value Calculated?
Four independent models estimate what BAX is worth. Each uses different inputs and assumptions. The composite blends them by weight.
BAX Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$28.15
+27.1%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$3.47
-84.3%Overvalued
Inputs used
BAX Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$22.47
+1.4%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$19.18
-13.4%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $22.15 is 27.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $918.9M | $866.3M |
| Year 2 | $937.3M | $833.0M |
| Year 3 | $956.0M | $801.0M |
| Year 4 | $975.1M | $770.3M |
| Year 5 | $994.6M | $740.7M |
| Year 6 | $1.01B | $712.2M |
| Year 7 | $1.03B | $684.9M |
| Year 8 | $1.06B | $658.6M |
| Year 9 | $1.08B | $633.3M |
| Year 10 | $1.10B | $609.0M |
| Terminal Value | $31.50B | $17.47B |
What Are BAX's Key Financial Metrics?
Earnings & Growth
Current Price
$22.15
EPS (TTM)
-$1.94
Forward P/E
11.0
Profit Margin
-9.7%
Cash & Balance Sheet
Free Cash Flow
900.9M
EBITDA
1.9B
Book Value
$11.70
Total Debt
9.7B
What Do Analysts Say About BAX?
Low
$17.00
Average
$21.95
High
$40.00
Upside
-0.9%
BAX Fair Value FAQ
What is the fair value of BAX?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), BAX's estimated fair value is $22.53. The stock is currently trading at $22.15, which makes it fair value by our analysis.
How is BAX's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is BAX overvalued or undervalued?
Based on our analysis, BAX is fair value. The current price of $22.15 is 1.7% below our estimated fair value of $22.53.
What do Wall Street analysts say about BAX?
11 analysts cover Baxter International with a consensus rating of "Hold." The average price target is $21.95, ranging from $17.00 to $40.00. This implies 0.9% downside from the current price.