← Back to search
BDXBECTON DICKINSON & CO
Pharma / Biotech10-K · Filed 2025-11-25
Clarity Fair Value
$241.06
SIGNIFICANTLY UNDERVALUED (+44.2%)
Market Price
$167.12
44.2% Upside
$150$259$368$476$585202620282030203220342036Market $167
Fair Value PathMarket Price

Model BlendMODERATE agreement · 25% spread

DCF$279.91 · 34%
EV/Rev$242.85 · 29%
Comps$319.67 · 20%
Residual Income$72.17 · 15%
ROIC Fade$81.44 · 3%
Trailing Rev Growth
Model Implied CAGR
1Y Price Target
$264.25
Market Cap
$48B

BDX Valuation Summary

Based on Clarity's multi-model valuation engine, BECTON DICKINSON & CO (BDX) has an estimated fair value of $241.06 per share, compared to its current market price of $167.12. The stock is currently trading 44.2% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 5 independent models — including Discounted Cash Flow (DCF), EV/Revenue, Comparable Companies, and 2 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show moderate agreement with a 25% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 63.7% probability that the stock is trading below its intrinsic value, with a median simulated value of $204.09.

Clarity's 1-year price target is $264.25, reflecting expected earnings growth and margin trajectory.

BECTON DICKINSON & CO is classified under the Pharma / Biotech sector, and this valuation is based on 10-K · Filed 2025-11-25 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 4:04 PM UTC · Powered by Clarity Valuation Engine · Methodology

BECTON DICKINSON & CO (BDX) Valuation Summary

Clarity's 6-model valuation engine estimates BECTON DICKINSON & CO (BDX) at $241.06 per share, compared to the current market price of $167.12. This represents a 44.2% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from BECTON DICKINSON & CO's 10-K · Filed 2025-11-25 filing, classified in the Pharma / Biotech sector with high confidence. Model agreement is MODERATE with a 25% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.