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
Geanalyseerd: 2026-05-12Volgende update: 2026-08-12Methodology v2.5Review: automatedArchetype: Mature dividend
View archive
Koers
$76.82
▲ +19.07 (+24.82%)
Fair value
$96
$78–$114
Beoordeling
Kopen
confidence 88/100
Opwaarts potentieel
+24.8%
upside to fair value
Veiligheidsmarge
$81.51
MoS level · 15%
Marktkapitalisatie
$98.6B
P/E fwd 12.7
Engelse bronNL
Engelse bron wordt weergegeven terwijl we vertalen
Dit rapport is nog niet vertaald. Vernieuw over een paar minuten zodra de vertaalwachtrij is bijgewerkt.

§1 Samenvatting

  • 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 Berenscenario

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.

Hoe deze these kan breken

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
Vroege waarschuwingssignalen om te volgen
MetriekHuidigTrigger-drempel
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 Financiële historie

Winst-en-verliesrekening — laatste zes perioden
PostT−0T−1T−2T−3CAGR
Periode2022-04-302023-04-302024-04-302025-04-30Trend
Omzet$31.69B$31.23B$32.36B$33.54B+1.9%
Brutowinst$21.54B$20.51B$21.15B$21.91B+0.6%
Bedrijfsresultaat$5.91B$5.83B$5.52B$6.54B+3.4%
Nettowinst$5.04B$3.76B$3.68B$4.66B-2.6%
WPA (verwaterd)$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%
VAA$10.29B$10.42B$10.74B$10.85B+1.8%

Kwaliteitsscores

OCF / Nettowinst
1.51×
>1 wijst op hoge winstkwaliteit
Drempel boekhoudkwaliteit
Fail
Sector-aangepaste drempel
ROIC
6.6%
Rendement op geïnvesteerd kapitaal
Sectie 3

Numbers analysis

Kasstroom

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.

Kapitaalallocatie

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

Individuele abonnees — vanaf §411 extra secties

Lees de volledige analyse — 11 extra secties.

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

Volledig rapport voor elke gedekte ticker
24 maanden rating-archief
Watchlist-briefings + rating-wijzigingsmeldingen
PDF + DOCX-export in elke taal
Start gratis proefperiode
Op elk moment opzegbaar.
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