What Is BDX Fair Value?
Becton Dickinson (BDX) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Becton Dickinson (BDX) has a composite fair value estimate of $253.92 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $187.37, suggesting the stock is undervalued by 35.5%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$253.92
vs. current price of $187.37(+35.5%)
How Is BDX Fair Value Calculated?
Four independent models estimate what BDX is worth. Each uses different inputs and assumptions. The composite blends them by weight.
BDX 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 →
$404.41
+115.8%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 →
$106.18
-43.3%Overvalued
Inputs used
BDX 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 →
$159.59
-14.8%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.
$126.28
-32.6%Overvalued
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 $187.37 is 115.8% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.57B | $4.33B |
| Year 2 | $4.66B | $4.18B |
| Year 3 | $4.75B | $4.05B |
| Year 4 | $4.85B | $3.91B |
| Year 5 | $4.94B | $3.78B |
| Year 6 | $5.04B | $3.65B |
| Year 7 | $5.14B | $3.53B |
| Year 8 | $5.25B | $3.41B |
| Year 9 | $5.35B | $3.30B |
| Year 10 | $5.46B | $3.19B |
| Terminal Value | $185.40B | $108.35B |
What Are BDX's Key Financial Metrics?
Earnings & Growth
Current Price
$187.37
EPS (TTM)
$4.30
Forward P/E
14.1
Profit Margin
4.2%
Cash & Balance Sheet
Free Cash Flow
4.5B
EBITDA
6.1B
Book Value
$89.64
Total Debt
16.8B
What Do Analysts Say About BDX?
Low
$165.00
Average
$194.08
High
$225.00
Upside
+3.6%
BDX Fair Value FAQ
What is the fair value of BDX?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), BDX's estimated fair value is $253.92. The stock is currently trading at $187.37, which makes it undervalued by our analysis.
How is BDX'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 BDX overvalued or undervalued?
Based on our analysis, BDX is undervalued. The current price of $187.37 is 35.5% below our estimated fair value of $253.92.
What do Wall Street analysts say about BDX?
13 analysts cover Becton Dickinson with a consensus rating of "Buy." The average price target is $194.08, ranging from $165.00 to $225.00. This implies 3.6% upside from the current price.