Valuation Becton, Dickinson and Company

Stocks

Market Closed - NYSE 16:00:03 2026-09-04 EDT			5-day change	1st Jan Change
184.74 ^USD	-1.54%		-2.52%	-4.81%

09-01	Medtronic Raises Full-Year Outlook Following Fiscal First-Quarter Beat	MT
08-31	BofA Adjusts Price Target on Becton Dickinson and Co. to $200 From $185	MT

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	50,321	-	-
Change	-	-9.98%	18.02%	-7.08%	-23.02%	-6.2%	-	-
Enterprise Value (EV) ¹	85,924	78,609	89,465	88,081	72,188	66,206	64,272	62,506
Change	-	-8.51%	13.81%	-1.55%	-18.04%	-8.29%	-2.92%	-2.75%
P/E	35.9x	37.9x	52.3x	40.7x	32.2x	35.6x	19.8x	16.4x
PBR	2.95x	3.21x	3.71x	2.69x	2.1x	1.96x	1.85x	1.76x
PEG	-	-2.7x	-3.3x	2x	-17.36x	-3.3x	0.2x	0.8x
Capitalization / Revenue	3.49x	3.37x	3.87x	3.44x	2.46x	2.61x	2.55x	2.45x
EV / Revenue	4.24x	4.17x	4.62x	4.35x	3.31x	3.43x	3.26x	3.04x
EV / EBITDA	14.7x	15.2x	13.1x	12.4x	12x	11.8x	11.2x	10.3x
EV / EBIT	17.3x	18x	19.6x	18.3x	13.2x	13.7x	13x	12.1x
EV / FCF	25.2x	52.5x	42.3x	28.2x	27x	20.9x	24.2x	22.3x
FCF Yield	3.98%	1.91%	2.37%	3.54%	3.7%	4.78%	4.14%	4.48%
Dividend per Share ²	3.32	3.48	3.64	3.8	4.16	3.924	3.991	3.993
Rate of return	1.35%	1.56%	1.41%	1.58%	2.22%	2.12%	2.16%	2.16%
EPS ²	6.85	5.88	4.94	5.93	5.82	5.189	9.309	11.28
Distribution rate	48.5%	59.2%	73.7%	64.1%	71.5%	75.6%	42.9%	35.4%
Net sales ¹	20,248	18,870	19,372	20,245	21,840	19,291	19,733	20,530
EBITDA ¹	5,838	5,160	6,846	7,099	6,028	5,628	5,759	6,087
EBIT ¹	4,971	4,362	4,558	4,813	5,468	4,832	4,928	5,178
Net income ¹	2,002	1,689	1,424	1,726	1,678	1,437	2,340	2,714
Net Debt ¹	15,327	15,059	14,463	18,393	18,540	15,885	13,952	12,185
Reference price ²	245.82	222.83	258.53	241.10	187.17	184.74	184.74	184.74
Nbr of stocks (in thousands)	287,190	285,195	290,109	289,042	286,627	272,387	-	-
Announcement Date	11/4/21	11/10/22	11/9/23	11/7/24	11/6/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BECTON, DICKINSON AND COMPANY	36.16x	3.47x	11.9x	2.09%	51.11B
ABBOTT LABORATORIES	31.21x	4.22x	16.21x	2.36%	188B
MEDTRONIC PLC	19.69x	3.59x	12.84x	3.05%	119B
CENCORA, INC.	18.47x	0.21x	13.42x	0.71%	64.35B
HOYA CORPORATION	29.98x	7.39x	19.09x	1.33%	52.59B
DEXCOM, INC.	35.96x	6.33x	19.86x	-.--%	33.85B
MEDLINE INC.	47.24x	1.35x	12.52x	0.2%	32.1B
WEST PHARMACEUTICAL SERVICES, INC.	39.97x	7x	25.11x	0.26%	24.12B
TERUMO CORPORATION	18.39x	2.93x	10.38x	1.5%	23.39B
SARTORIUS STEDIM BIOTECH	50.65x	6.82x	21.93x	0.42%	22.46B
Average	32.77x	4.33x	16.33x	1.19%	61.14B
Weighted average by Cap.	29.60x	4.01x	15.49x	1.78%