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
Analysé: 2026-05-12Prochaine mise à jour: 2026-08-12Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Cours
$76.82
▲ +19.07 (+24.82%)
Juste valeur
$96
$78–$114
Notation
Acheter
confidence 88/100
Potentiel de hausse
+24.8%
upside to fair value
Marge de sécurité
$81.51
MoS level · 15%
Capitalisation boursière
$98.6B
P/E fwd 12.7
Repli en anglaisFR
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.

§1 Résumé

  • 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 Cas baissier

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.

Comment cette thèse peut échouer

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
Signaux d'alerte précoce à surveiller
MétriqueActuelSeuil de déclenchement
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 Historique financier

Compte de résultat — six derniers exercices
PosteT−0T−1T−2T−3TCAC
Période2022-04-302023-04-302024-04-302025-04-30Trend
Chiffre d'affaires$31.69B$31.23B$32.36B$33.54B+1.9%
Marge brute$21.54B$20.51B$21.15B$21.91B+0.6%
Résultat d'exploitation$5.91B$5.83B$5.52B$6.54B+3.4%
Résultat net$5.04B$3.76B$3.68B$4.66B-2.6%
BPA (dilué)$3.73$2.82$2.76$3.61-1.1%
EBITDA$8.78B$8.70B$8.20B$9.22B+1.6%
R&D$2.75B$2.70B$2.74B$2.73B-0.2%
SG&A$10.29B$10.42B$10.74B$10.85B+1.8%

Scores de qualité

OCF / Résultat net
1.51×
>1 indique une qualité élevée des résultats
Seuil de qualité comptable
Fail
Seuil ajusté au secteur
ROIC
6.6%
Rendement du capital investi
§3

Numbers analysis

Flux de trésorerie

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.

Allocation du capital

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

Abonnés individuels — à partir de §411 sections supplémentaires

Lire l'analyse complète — 11 sections supplémentaires.

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

Rapport complet pour chaque action couverte
24 mois d'archives de notations
Briefings de liste de suivi + alertes de changement de notation
Export PDF + DOCX dans n'importe quelle langue
Démarrer l'essai gratuit
Annulable à tout moment.
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