Valuation Medtronic plc

Equities

Market Closed - Nyse Other stock markets 01:30:02 10/09/2024 am IST			After market 02:09:26 am
90.62 ^USD	+0.81%		91.02	+0.44%

04/09	Transcript : Medtronic plc Presents at Wells Fargo 2024 Healthcare Conference, Sep-04-2024 11:55 AM
27/08	Tranche Update on Medtronic plc's Equity Buyback Plan announced on June 23, 2017.	CI

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,33,078	1,75,411	1,43,250	1,19,698	1,05,881	1,15,283	-	-
Change	-	31.81%	-18.34%	-16.44%	-11.54%	8.88%	-	-
Enterprise Value (EV) ¹	1,53,735	1,98,207	1,63,650	1,42,519	1,29,621	1,36,329	1,34,655	1,32,629
Change	-	28.93%	-17.44%	-12.91%	-9.05%	5.18%	-1.23%	-1.5%
P/E ratio	28.1x	48.9x	28.6x	31.9x	28.9x	22.3x	20.3x	18.8x
PBR	2.62x	3.4x	2.7x	2.33x	2.08x	2.33x	2.25x	2.17x
PEG	-	-2x	0.7x	-1.3x	-13.58x	0.5x	2.08x	2.24x
Capitalization / Revenue	4.6x	5.82x	4.52x	3.83x	3.27x	3.43x	3.28x	3.12x
EV / Revenue	5.32x	6.58x	5.16x	4.56x	4.01x	4.06x	3.83x	3.6x
EV / EBITDA	18.1x	24.5x	16.6x	15.3x	14x	14.1x	13x	12x
EV / EBIT	20.3x	27.6x	18.5x	17.2x	15.7x	15.7x	14.6x	13.5x
EV / FCF	25.5x	40.6x	27.4x	31.1x	24.9x	23.8x	19.9x	17.8x
FCF Yield	3.92%	2.46%	3.65%	3.21%	4.01%	4.21%	5.03%	5.62%
Dividend per Share ²	2.32	2.32	2.72	2.72	2.8	2.808	2.912	2.992
Rate of return	2.34%	1.78%	2.55%	3.02%	3.51%	3.12%	3.24%	3.33%
EPS ²	3.54	2.66	3.73	2.82	2.76	4.028	4.422	4.792
Distribution rate	65.5%	87.2%	72.9%	96.5%	101%	69.7%	65.9%	62.4%
Net sales ¹	28,913	30,117	31,686	31,227	32,364	33,575	35,166	36,891
EBITDA ¹	8,472	8,096	9,830	9,294	9,226	9,699	10,383	11,084
EBIT ¹	7,565	7,177	8,856	8,295	8,272	8,656	9,218	9,801
Net income ¹	4,789	3,606	5,039	3,758	3,676	5,145	5,653	6,068
Net Debt ¹	20,657	22,796	20,400	22,821	23,740	21,045	19,372	17,346
Reference price ²	99.30	130.12	106.78	89.97	79.74	89.89	89.89	89.89
Nbr of stocks (in thousands)	13,40,166	13,48,073	13,41,539	13,30,424	13,27,823	12,82,490	-	-
Announcement Date	21/05/20	27/05/21	26/05/22	25/05/23	23/05/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MEDTRONIC PLC	22.32x	4.06x	14.06x	+3.12%	115B
ABBOTT LABORATORIES	33.99x	4.89x	19.08x	+1.95%	198B
BECTON, DICKINSON AND COMPANY	34.5x	4x	14.19x	+1.60%	67.25B
HOYA CORPORATION	32.38x	7.19x	20.2x	+0.63%	46.88B
CENCORA, INC.	22.92x	0.16x	11.61x	+0.88%	46.06B
METTLER-TOLEDO INTERNATIONAL, INC.	35.18x	8.13x	25.26x	-.--%	29.17B
TERUMO CORPORATION	30.45x	3.85x	15.58x	+0.98%	27.65B
DEXCOM, INC.	41.54x	7.17x	24.62x	-.--%	27.49B
STERIS PLC	35.03x	4.72x	16.87x	+0.95%	23.65B
WEST PHARMACEUTICAL SERVICES, INC.	45.72x	7.31x	29.89x	+0.27%	21.56B
Average	33.40x	5.15x	19.14x	+1.04%	60.31B
Weighted average by Cap.	31.54x	4.74x	17.78x	+1.62%