Research / Stock / MDT
M
MDT
Medtronic plc
91.14
-1.76 -1.89%
close 2026-08-25
Assumptions
-2.0%
Market is pricing -2.0%— you agree
Actually grew +2.1%/yrFCF, 2021–2026 — the market is pricing 4.1pts SLOWER than history
10 yrs
3.00%
6.11%
6.1% derived for this company beta 0.53 (1254d vs the S&P 500) · cost of equity 7.1% = 4.7% risk-free + 0.53 × 4.5% premium · 19% debt at 2.6%, taxed at 21%
Fair value
$91.48
+0.4%
At the market's assumptionsCurrent price $91.14Enterprise value 117.1B
Bear $59.58 (-7.0% growth)Bull $140.39 (3.0%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -2.0%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
31% the 10 forecast years69% terminal value