Discounted Cash Flow
Becton Dickinson & Co.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $12.5b | $976.0m | $1.9b | 7.8% | $4.59 |
| 2017 | $12.1b (-3.1%) | $1.1b (12.7%) | $1.8b (-2.3%) | 9.1% (16.3%) | $4.70 (2.4%) |
| 2018 | $16.0b (32.2%) | $311.0m (-71.7%) | $2.0b (8.1%) | 1.9% (-78.6%) | $0.62 (-86.8%) |
| 2019 | $17.3b (8.2%) | $1.2b (296.5%) | $2.4b (20.5%) | 7.1% (266.5%) | $4.01 (546.8%) |
| 2020 | $17.1b (-1.0%) | $874.0m (-29.1%) | $2.7b (15.0%) | 5.1% (-28.4%) | $2.75 (-31.4%) |
| 2021 | $20.2b (18.3%) | $2.1b (139.4%) | $3.4b (25.2%) | 10.3% (102.3%) | $6.92 (151.6%) |
| 2022 | $18.9b (-6.8%) | $1.8b (-15.0%) | $-810.0m (-123.7%) | 9.4% (-8.8%) | $5.93 (-14.3%) |
| 2023 | $19.4b (2.7%) | $1.5b (-16.6%) | $-875.0m (-8.0%) | 7.7% (-18.7%) | $4.97 (-16.2%) |
| 2024 | $20.2b (4.2%) | $1.7b (14.9%) | $-467.0m (46.6%) | 8.4% (10.3%) | $5.88 (18.3%) |
| 2025 | $21.8b (8.2%) | $1.7b (-1.6%) | $-760.0m (-62.7%) | 7.7% (-9.1%) | $5.83 (-0.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.