Valuation models
price $197.88 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused142.17 – 301.43198.26at modelDCF · Perpetuity growth · 10y159.53 – 320.25216.369% undervaluedDCF · EBITDA exit · 5y211.36 – 235.57223.1311% undervaluedDCF · EBITDA exit · 10y215.66 – 261.55237.5017% undervaluedP/E · peers127.48 – 205.06187.855% overvaluedP/E · own history253.73 – 321.53282.5730% undervaluedPEG—316.8138% undervaluedEV/EBITDA · peers165.73 – 265.12173.2814% overvaluedEV/Revenue · peers53.22 – 229.45167.7018% overvaluedEarnings power value26.83 – 82.5748.14311% overvaluedDividend discount84.35 – 240.90133.4148% overvaluedWall St. consensus target—192.503% aboveCost of capital (WACC)—6.38%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
198.26
Becton Dickinson closed at $197.88 — right at the model value.
142.17the model's range301.43
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
48.14 – 316.81
Wall St. target
192.50 3% above
Below model, 1y
16 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~6% recent)Moderate margins (8% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.