What Is BDX Fair Value?
Becton Dickinson (BDX) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Becton Dickinson (BDX) has a composite fair value estimate of $260.58 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $154.88, suggesting the stock is undervalued by 68.2%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$260.58
vs. current price of $154.88(+68.2%)
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 →
$421.99
+172.5%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 →
$107.35
-30.7%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 →
$157.31
+1.6%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.
$125.57
-18.9%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 $154.88 is 172.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.62B | $4.38B |
| Year 2 | $4.71B | $4.24B |
| Year 3 | $4.81B | $4.11B |
| Year 4 | $4.90B | $3.97B |
| Year 5 | $5.00B | $3.85B |
| Year 6 | $5.10B | $3.72B |
| Year 7 | $5.20B | $3.60B |
| Year 8 | $5.31B | $3.49B |
| Year 9 | $5.42B | $3.37B |
| Year 10 | $5.52B | $3.26B |
| Terminal Value | $195.07B | $115.26B |
What Are BDX's Key Financial Metrics?
Earnings & Growth
Current Price
$154.88
EPS (TTM)
$5.89
Forward P/E
11.5
Profit Margin
5.1%
Cash & Balance Sheet
Free Cash Flow
4.5B
EBITDA
6.2B
Book Value
$87.58
Total Debt
17.3B
What Do Analysts Say About BDX?
Low
$161.00
Average
$179.36
High
$225.00
Upside
+15.8%
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 $260.58. The stock is currently trading at $154.88, 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 $154.88 is 68.2% below our estimated fair value of $260.58.
What do Wall Street analysts say about BDX?
11 analysts cover Becton Dickinson with a consensus rating of "Buy." The average price target is $179.36, ranging from $161.00 to $225.00. This implies 15.8% upside from the current price.