Skip to content
StockMarketAgent
Direct answer
MDT trades against a final fair-value range of $78.26-$113.75, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $78.3, high $114, with mid-point at $95.9.
Stock analysis

MDT MDT fair value $78–$114

MDT
By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-05-12التحديث التالي: 2026-08-12Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
السعر
$76.82
▲ +19.07 (+24.82%)
القيمة العادلة
$96
$78–$114
التصنيف
شراء
confidence 88/100
إمكانية الصعود
+24.8%
upside to fair value
هامش الأمان
$81.51
MoS level · 15%
القيمة السوقية
$98.6B
P/E fwd 12.7
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Composite fair value $96 with high case $114.
  • Implied upside of 24.8% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature dividend.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$96
Margin of safety
+19.9%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$76.82Price
Low $78.26
Mid $95.89
High $113.75

MDT trades against a final fair-value range of $78.26-$113.75, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Immense scale in the global
    Immense scale in the global medical devices industry.
  • High switching costs for healthcare
    High switching costs for healthcare providers.
  • Cycle upside
    Adoption of next-generation therapies in Diabetes and Cardiovascular drives operating leverage and multiple expansion.

§2 السيناريو الهبوطي

A prolonged period of sluggish top-line growth combined with intense pricing pressure and hospital capital constraints severely compresses operating margins below the 19.5% baseline, threatening Medtronic's reliable free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. and forcing a cut to its high dividend payout.

كيف يمكن أن تفشل هذه الأطروحة

Pipeline Stagnation

· Medium

Regulatory and clinical trial setbacks for Cardiovascular and Diabetes pipelines stall product cycles, allowing competitors to permanently seize market share.

FV impact
-20%
Trigger
12-24 months

Hospital Capital Freeze

· Low

Macroeconomic pressures force severe hospital capital constraints and widespread deferral of elective procedures, crushing revenue growth to negative territory.

FV impact
-25%
Trigger
6-12 months

Dividend Yield Trap

· Low

Pricing pressure and margin erosion reduce free cash flow such that the 79% dividend payout becomes unsustainable, triggering massive multiple compression.

FV impact
-30%
Trigger
24-36 months
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Internal valuation cross-checks forward estimates drop below the 1.5% minimum growth hurdle.MonitorDeterioration versus the report thesis
Capex to D&A ratio rises above 1.0 without corresponding revenue lift.MonitorDeterioration versus the report thesis
Operating margins fall structurally below the established 19.5% baseline.MonitorDeterioration versus the report thesis
Dividend payout ratio exceeds 90% of sustainable free cash flow.MonitorDeterioration versus the report thesis
Major clinical trial failures or FDA rejections in key growth segments.MonitorDeterioration versus the report thesis

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات
البندT−0T−1T−2T−3معدل النمو السنوي المركب
الفترة2022-04-302023-04-302024-04-302025-04-30Trend
الإيرادات$31.69B$31.23B$32.36B$33.54B+1.9%
إجمالي الربح$21.54B$20.51B$21.15B$21.91B+0.6%
الدخل التشغيلي$5.91B$5.83B$5.52B$6.54B+3.4%
صافي الدخل$5.04B$3.76B$3.68B$4.66B-2.6%
EPS (مخفف)$3.73$2.82$2.76$3.61-1.1%
EBITDA$8.78B$8.70B$8.20B$9.22B+1.6%
البحث والتطوير$2.75B$2.70B$2.74B$2.73B-0.2%
المصاريف الإدارية والبيعية$10.29B$10.42B$10.74B$10.85B+1.8%

درجات الجودة

OCF / صافي الدخل
1.51×
>1 يشير إلى جودة عالية للأرباح
حد جودة المحاسبة
Fail
حد معدل حسب القطاع
ROIC
6.6%
العائد على رأس المال المستثمر
القسم 3

Numbers analysis

التدفق النقدي

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصيص رأس المال

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
FAQ

MDT — frequently asked questions

  1. Based on our latest analysis, MDT looks meaningfully undervalued. The current price is $76.8 versus a composite fair-value midpoint of $95.9 (range $78.3–$114), which implies roughly 24.8% upside to the midpoint.
Related coverage

Names readers of MDT also follow

Same archetype: mature-dividend