Becton, Dickinson and Company (BDX) DCF Valuation

Becton, Dickinson and Company (BDX) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Becton, Dickinson and Company (BDX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and improve precision with our (BDX) DCF Calculator! Utilizing real data from Becton, Dickinson and Company and customizable assumptions, this tool empowers you to forecast, analyze, and value BDX like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 17,117.0 20,248.0 18,870.0 19,372.0 20,178.0 21,101.5 22,067.3 23,077.2 24,133.4 25,238.0
Revenue Growth, % 0 18.29 -6.81 2.66 4.16 4.58 4.58 4.58 4.58 4.58
EBITDA 2,972.0 4,252.0 4,287.0 4,275.0 4,847.0 4,522.9 4,729.9 4,946.4 5,172.8 5,409.5
EBITDA, % 17.36 21 22.72 22.07 24.02 21.43 21.43 21.43 21.43 21.43
Depreciation 2,030.0 2,091.0 2,102.0 2,161.0 2,286.0 2,355.4 2,463.2 2,575.9 2,693.8 2,817.1
Depreciation, % 11.86 10.33 11.14 11.16 11.33 11.16 11.16 11.16 11.16 11.16
EBIT 942.0 2,161.0 2,185.0 2,114.0 2,561.0 2,167.5 2,266.7 2,370.5 2,479.0 2,592.4
EBIT, % 5.5 10.67 11.58 10.91 12.69 10.27 10.27 10.27 10.27 10.27
Total Cash 2,845.0 2,295.0 1,014.0 1,424.0 2,301.0 2,198.1 2,298.7 2,403.9 2,513.9 2,629.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,398.0 2,350.0 2,191.0 2,534.0 3,033.0
Account Receivables, % 14.01 11.61 11.61 13.08 15.03
Inventories 2,743.0 2,866.0 3,224.0 3,273.0 3,843.0 3,511.5 3,672.3 3,840.3 4,016.1 4,199.9
Inventories, % 16.03 14.15 17.09 16.9 19.05 16.64 16.64 16.64 16.64 16.64
Accounts Payable 1,355.0 1,739.0 1,699.0 1,641.0 1,896.0 1,830.6 1,914.4 2,002.0 2,093.6 2,189.4
Accounts Payable, % 7.92 8.59 9 8.47 9.4 8.68 8.68 8.68 8.68 8.68
Capital Expenditure -810.0 -1,231.0 -973.0 -874.0 -725.0 -1,015.9 -1,062.4 -1,111.1 -1,161.9 -1,215.1
Capital Expenditure, % -4.73 -6.08 -5.16 -4.51 -3.59 -4.81 -4.81 -4.81 -4.81 -4.81
Tax Rate, % 14.96 14.96 14.96 14.96 14.96 14.96 14.96 14.96 14.96 14.96
EBITAT 835.8 2,016.4 2,180.1 1,887.6 2,177.8 1,977.4 2,067.9 2,162.6 2,261.5 2,365.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,730.2 3,185.4 3,070.1 2,724.6 2,924.8 3,858.4 3,265.5 3,415.0 3,571.3 3,734.7
WACC, % 5.96 6.01 6.08 5.97 5.93 5.99 5.99 5.99 5.99 5.99
PV UFCF
SUM PV UFCF 15,037.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 3,884
Terminal Value 195,166
Present Terminal Value 145,907
Enterprise Value 160,944
Net Debt 18,254
Equity Value 142,690
Diluted Shares Outstanding, MM 291
Equity Value Per Share 490.33

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Becton, Dickinson and Company’s (BDX) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Becton, Dickinson and Company’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Becton, Dickinson and Company’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • Download: Get the pre-configured Excel file containing Becton, Dickinson and Company's (BDX) financial data.
  • Customize: Modify projections, such as revenue growth rates, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Becton, Dickinson and Company (BDX)?

  • Accurate Data: Utilize real BDX financials to ensure dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the healthcare sector.
  • User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Healthcare Professionals: Understand the latest innovations and applications of Becton, Dickinson and Company's (BDX) products.
  • Researchers: Utilize BDX's data to enhance studies in medical technology and device development.
  • Investors: Evaluate market trends and performance metrics for Becton, Dickinson and Company (BDX) stock.
  • Educators: Integrate BDX's case studies into teaching materials for courses in healthcare management.
  • Pharmaceutical Companies: Collaborate with BDX to explore synergies in product offerings and market strategies.

What the Template Contains

  • Historical Data: Includes Becton, Dickinson and Company’s (BDX) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Becton, Dickinson and Company’s (BDX) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Becton, Dickinson and Company’s (BDX) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.