Valuation Becton, Dickinson and Company Deutsche Boerse AG
Stocks
BOX
US0758871091
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124.90 EUR | +1.34% |
|
-3.10% | -24.55% |
| 06-12 | BofA Adjusts Price Target on Becton, Dickinson and Company to $170 From $177 | MT |
| 06-12 | Becton Dickinson & Company Announces Recall of BD Spinal Tray with BD Whitacre Needle | CI |
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 | 39,672 | - | - |
| Change | - | -9.98% | 18.02% | -7.08% | -23.02% | -26.05% | - | - |
| Enterprise Value (EV) 1 | 85,924 | 78,609 | 89,465 | 88,081 | 72,188 | 55,627 | 53,745 | 52,192 |
| Change | - | -8.51% | 13.81% | -1.55% | -18.04% | -22.94% | -3.38% | -2.89% |
| P/E | 35.9x | 37.9x | 52.3x | 40.7x | 32.2x | 35.9x | 27.7x | 24x |
| PBR | 2.95x | 3.21x | 3.71x | 2.69x | 2.1x | 1.49x | 1.46x | 1.43x |
| PEG | - | -2.7x | -3.3x | 2x | -17.36x | -1.2x | 0.9x | 1.6x |
| Capitalization / Revenue | 3.49x | 3.37x | 3.87x | 3.44x | 2.46x | 2.07x | 2.01x | 1.94x |
| EV / Revenue | 4.24x | 4.17x | 4.62x | 4.35x | 3.31x | 2.9x | 2.73x | 2.55x |
| EV / EBITDA | 14.7x | 15.2x | 13.1x | 12.4x | 12x | 9.94x | 9.27x | 8.61x |
| EV / EBIT | 17.3x | 18x | 19.6x | 18.3x | 13.2x | 11.6x | 10.8x | 9.98x |
| EV / FCF | 25.2x | 52.5x | 42.3x | 28.2x | 27x | 22.4x | 17.2x | 16.3x |
| FCF Yield | 3.98% | 1.91% | 2.37% | 3.54% | 3.7% | 4.46% | 5.81% | 6.12% |
| 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% | 2.67% | 2.72% | 2.7% |
| 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 | 19,205 | 19,711 | 20,462 |
| EBITDA 1 | 5,838 | 5,160 | 6,846 | 7,099 | 6,028 | 5,595 | 5,796 | 6,058 |
| EBIT 1 | 4,971 | 4,362 | 4,558 | 4,813 | 5,468 | 4,806 | 4,977 | 5,231 |
| 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 | 15,955 | 14,072 | 12,520 |
| Reference price 2 | 245.82 | 222.83 | 258.53 | 241.10 | 187.17 | 143.98 | 143.98 | 143.98 |
| Nbr of stocks (in thousands) | 287,190 | 285,195 | 290,109 | 289,042 | 286,627 | 275,540 | - | - |
| Announcement Date | 11/4/21 A | 11/10/22 A | 11/9/23 A | 11/7/24 A | 11/6/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.24x | 3.3x | 12.38x | 2.88% | 154B | |
| 19.94x | 3.44x | 12.38x | 3.6% | 102B | |
| 34.44x | 8.39x | 21.94x | 1.17% | 56.51B | |
| 14.32x | 0.17x | 10.77x | 0.87% | 52.89B | |
| 34.4x | 1.28x | 11.29x | 0.23% | 30.39B | |
| 29.61x | 5.28x | 16.83x | -.--% | 27.96B | |
| 38.95x | 6.73x | 24.3x | 0.27% | 23.17B | |
| 23.99x | 3.06x | 12.49x | 1.35% | 20.35B | |
| 22.29x | 3.27x | 11.75x | 1.3% | 19.75B | |
| Average | 26.69x | 3.88x | 14.90x | 1.3% | 54.06B | |
| Weighted average by Cap. | 24.37x | 3.72x | 14.05x | 2.03% |
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
Select your edition
All financial news and data tailored to specific country editions
