What Is BDX Fair Value?
Becton Dickinson (BDX) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Becton Dickinson (BDX) has a composite fair value estimate of $259.61 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $189.52, suggesting the stock is undervalued by 37.0%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$259.61
vs. current price of $189.52(+37.0%)
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 →
$417.15
+120.1%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 →
$109.31
-42.3%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 →
$159.56
-15.8%Overvalued
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.
$126.23
-33.4%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 $189.52 is 120.1% 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 | $4.19B |
| Year 3 | $4.75B | $4.05B |
| Year 4 | $4.85B | $3.92B |
| Year 5 | $4.94B | $3.79B |
| Year 6 | $5.04B | $3.67B |
| Year 7 | $5.14B | $3.55B |
| Year 8 | $5.25B | $3.44B |
| Year 9 | $5.35B | $3.32B |
| Year 10 | $5.46B | $3.22B |
| Terminal Value | $190.63B | $112.28B |
What Are BDX's Key Financial Metrics?
Earnings & Growth
Current Price
$189.52
EPS (TTM)
$5.78
Forward P/E
14.3
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
$170.00
Average
$194.42
High
$225.00
Upside
+2.6%
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 $259.61. The stock is currently trading at $189.52, 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 $189.52 is 37.0% below our estimated fair value of $259.61.
What do Wall Street analysts say about BDX?
12 analysts cover Becton Dickinson with a consensus rating of "Buy." The average price target is $194.42, ranging from $170.00 to $225.00. This implies 2.6% upside from the current price.