SV
B
US

BDX.US · BECTON DICKINSON & CO

US · US

Latest price145.31 USD
30D+15.29%
Vs. base value+62.1%

Research summary

BDX.US latest organized financial period shows revenue grew +8.24% YoY and net income declined -1.58% YoY. Current price is about 145 USD, while the model base case is about 89.66 USD; the current price sits +62.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue22B USD
Net income2B USD
Free cash flow-
Operating cash flow-

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:24

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price145.31 USD
Base value89.66 USD
Vs. base+62.1%
Price date2026/04/29
89.71 USD89.66 USD95.18 USD

+62.07%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

316.98 USD548.54 USD740.77 USD

-73.51%

548.54 USDCurrent price is 73.5% below the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

72.02 USD68.27 USD82.96 USD

+113%

68.27 USDCurrent price is 112.9% above the base model value.Adjusted reference: 79.97 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth-1.4%

Current price implies roughly -1.4% annualized FCF growth.

-1.4%Current price implies roughly -1.4% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

71.92 USD71.92 USD71.92 USD

+102%

71.92 USDCurrent price is 102% above the base model value.

Updated: 2026/04/29 15:24

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/09/30Loss contingencyLitigation-235M USDMedium
2025/09/30Restructuring chargesRestructuring-217M USDMedium
2024/09/30Restructuring chargesRestructuring-611M USDMedium
2023/09/30Business sale gain/lossAsset sale gain/loss635M USDMedium
2023/09/30Loss contingencyLitigation-21M USDMedium
2023/09/30Restructuring chargesRestructuring-566M USDMedium
2022/09/30Loss contingencyLitigation-33M USDMedium
2022/09/30Restructuring chargesRestructuring-292M USDMedium
2021/09/30Loss contingencyLitigation-856M USDMedium
2021/09/30Restructuring chargesRestructuring-70M USDMedium
2020/09/30Loss contingencyLitigation-896M USDMedium
2020/09/30Restructuring chargesRestructuring-66M USDMedium
2025/12/31Restructuring chargesRestructuring-59M USDMedium
2025/06/30Restructuring chargesRestructuring-148M USDMedium
2025/03/31Restructuring chargesRestructuring-102M USDMedium
2024/12/31Restructuring chargesRestructuring-52M USDMedium
2024/06/30Restructuring chargesRestructuring-207M USDMedium
2024/03/31Restructuring chargesRestructuring-132M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/09/30Annual22B USD2B USD2B USD-5.827.39
2024/09/30Annual20B USD2B USD2B USD-5.867.96
2023/09/30Annual19B USD1B USD1B USD-4.944.78
2022/09/30Annual19B USD2B USD2B USD-5.886.95
2021/09/30Annual20B USD2B USD3B USD3B USD6.859.88
Ad placement