$164.49
Near FV▼ -7.5% against the close used
Model range $19.34 – $250.41
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$19.34Fair value$164.49Bull$250.41
FairClose
52-week traded range
52W low $138.6752W high $192.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Becton Dickinson closed at $177.85, 8.1% above the consensus fair value of $164.49 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 30.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$183.82
+3.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$107.91
-39.3%
√(22.5 × EPS × BVPS)
EPS=5.82, BVPS=88.93 · outside Graham range (P/E 30.6, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$116.40
-34.6%
EPS × 20x (sector P/E)
EPS=5.82, Sector P/E=20x
Peter Lynch (PEG)
$99.52
-44.0%
EPS × Growth% (PEG = 1 is fair)
EPS=5.82, g=17.1%
EV/EBITDA
$250.41
+40.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.04B
Dividend Discount (DDM)
$224.73
+26.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.16, r=10%, g=8%
Book Value (P/B)
$19.34
-89.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=88.93, ROE=6.9%, g=6%, r=10%
Reverse DCF
$177.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.9% | Historical: 17.1%
Margin of Safety
$102.03
-42.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=136.04, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.