Valuation Becton, Dickinson and Company Deutsche Boerse AG
Stocks
BOX
US0758871091
Medical Equipment, Supplies & Distribution
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 138.48 EUR | +2.88% |
|
+4.84% | -16.85% |
| 07-14 | Goldman Sachs Adjusts Price Target on Becton, Dickinson and Company to $152 From $150, Maintains Neutral Rating | MT |
| 07-14 | Bactiguard lifted revenue but the operating loss widened | FW |
Company Valuation: Becton, Dickinson and Company
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 70,597 | 63,550 | 75,002 | 69,688 | 53,648 | 44,067 | - | - |
| Change | - | -9.98% | 18.02% | -7.08% | -23.02% | -17.86% | - | - |
| Enterprise Value (EV) 1 | 85,924 | 78,609 | 89,465 | 88,081 | 72,188 | 60,581 | 58,025 | 56,305 |
| Change | - | -8.51% | 13.81% | -1.55% | -18.04% | -16.08% | -4.22% | -2.96% |
| P/E | 35.9x | 37.9x | 52.3x | 40.7x | 32.2x | 39.8x | 30.8x | 26.7x |
| PBR | 2.95x | 3.21x | 3.71x | 2.69x | 2.1x | 1.65x | 1.62x | 1.58x |
| PEG | - | -2.7x | -3.3x | 2x | -17.36x | -1.3x | 1x | 1.8x |
| Capitalization / Revenue | 3.49x | 3.37x | 3.87x | 3.44x | 2.46x | 2.29x | 2.23x | 2.15x |
| EV / Revenue | 4.24x | 4.17x | 4.62x | 4.35x | 3.31x | 3.15x | 2.94x | 2.75x |
| EV / EBITDA | 14.7x | 15.2x | 13.1x | 12.4x | 12x | 10.8x | 9.91x | 9.16x |
| EV / EBIT | 17.3x | 18x | 19.6x | 18.3x | 13.2x | 12.6x | 11.6x | 10.8x |
| EV / FCF | 25.2x | 52.5x | 42.3x | 28.2x | 27x | 24.4x | 18.6x | 17.6x |
| FCF Yield | 3.98% | 1.91% | 2.37% | 3.54% | 3.7% | 4.1% | 5.38% | 5.67% |
| Dividend per Share 2 | 3.32 | 3.48 | 3.64 | 3.8 | 4.16 | 3.85 | 3.914 | 3.891 |
| Rate of return | 1.35% | 1.56% | 1.41% | 1.58% | 2.22% | 2.41% | 2.45% | 2.43% |
| EPS 2 | 6.85 | 5.88 | 4.94 | 5.93 | 5.82 | 4.013 | 5.2 | 5.99 |
| Distribution rate | 48.5% | 59.2% | 73.7% | 64.1% | 71.5% | 95.9% | 75.3% | 65% |
| Net sales 1 | 20,248 | 18,870 | 19,372 | 20,245 | 21,840 | 19,213 | 19,725 | 20,485 |
| EBITDA 1 | 5,838 | 5,160 | 6,846 | 7,099 | 6,028 | 5,634 | 5,855 | 6,146 |
| EBIT 1 | 4,971 | 4,362 | 4,558 | 4,813 | 5,468 | 4,815 | 4,990 | 5,237 |
| Net income 1 | 2,002 | 1,689 | 1,424 | 1,726 | 1,678 | 1,125 | 1,449 | 1,680 |
| Net Debt 1 | 15,327 | 15,059 | 14,463 | 18,393 | 18,540 | 16,514 | 13,958 | 12,237 |
| Reference price 2 | 245.82 | 222.83 | 258.53 | 241.10 | 187.17 | 159.93 | 159.93 | 159.93 |
| Nbr of stocks (in thousands) | 287,190 | 285,195 | 290,109 | 289,042 | 286,627 | 275,540 | - | - |
| Announcement Date | 4/11/21 | 10/11/22 | 9/11/23 | 7/11/24 | 6/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.6x | 3.46x | 13.25x | 2.51% | 172B | |
| 18.96x | 3.32x | 11.67x | 3.56% | 107B | |
| 17.13x | 0.19x | 12.1x | 0.77% | 59.92B | |
| 39.41x | 1.42x | 12.54x | 0.25% | 34.76B | |
| 31.86x | 5.68x | 18.11x | -.--% | 30.09B | |
| 43.07x | 7.53x | 27.18x | 0.24% | 25.61B | |
| 47.64x | 6.4x | 20.55x | 0.46% | 20.86B | |
| 24.33x | 3.55x | 12.77x | 1.19% | 21.55B | |
| 19.48x | 2.69x | 10.48x | 1.62% | 20.04B | |
| Average | 29.72x | 3.80x | 15.40x | 1.18% | 54.66B | |
| Weighted average by Cap. | 26.02x | 3.33x | 13.91x | 1.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BDX Stock
- BOX Stock
- Valuation Becton, Dickinson and Company
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
