Medtronic plc

Medtronic plc

MDTยทNYSE

$77.95

+5.7%
HealthcareMedical - Devices

Medtronic plc develops, manufactures, and sells device-based medical therapies to healthcare systems, physicians, clinicians, and patients worldwide. Its Cardiovascular Portfolio segment offers implantable cardiac pacemakers, cardioverter defibrillators, and cardiac resynchronization therapy devices; cardiac ablation products; insertable cardiac monitor systems; TYRX products; and remote monitoring and patient-centered software. It also provides aortic valves, surgical valve replacement and repair products, endovascular stent grafts and accessories, and transcatheter pulmonary valves; and percutaneous coronary intervention products, percutaneous angioplasty balloons, and products. The company's Medical Surgical Portfolio segment offers surgical stapling devices, vessel sealing instruments, wound closure, electrosurgery products, surgical artificial intelligence and robotic-assisted surgery products, hernia mechanical devices, mesh implants, gynecology and lung products, and various therapies to treat diseases, as well as products in the fields of minimally invasive gastrointestinal and hepatologic diagnostics and therapies, patient monitoring, airway management and ventilation therapies, and renal disease. Its Neuroscience Portfolio segment offers products for spinal surgeons; neurosurgeons; neurologists; pain management specialists; anesthesiologists; orthopedic surgeons; urologists; urogynecologists; interventional radiologists; ear, nose, and throat specialists; and systems that incorporate energy surgical instruments. It also provides image-guided surgery and intra-operative imaging systems and robotic guidance systems used in robot assisted spine procedures; and therapies for vasculature in and around the brain. The company's Diabetes Operating Unit segment offers insulin pumps and consumables, continuous glucose monitoring systems, smart insulin pen systems, and consumables and supplies. The company was founded in 1949 and is headquartered in Dublin, Ireland.

At a Glance

Live Snapshot
Market Cap$100.08B
EPS3.6300
P/E Ratio21.47
Earnings Date06/03/2026
Medtronic plc

Medtronic plc Fair Value Envelope

MDT ยท NYSE

Our analysis suggests that MDT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $77.95, this represents a potential HIDDEN relative to our calculated worth for Medtronic plc.

Intrinsic Value
Current Price: $77.95

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$95.2B
+ Cash & Equivalents$2.2B
Firm Value$97.4B
- Debt$28.5B
Equity Value$68.9B
/ Shares Outstanding1,283,884,964B
DCF Value$54
OVERVALUED BY 31%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$7.0B
$7.0B
$7.0B
$7.0B
$6.9B
$6.9B
$6.9B
$6.9B
$6.9B
$6.8B
Maintenance CapEx
-$370.7M
-$369.7M
-$368.6M
-$367.5M
-$366.5M
-$365.4M
-$364.4M
-$363.3M
-$362.3M
-$361.2M
Owner Earnings
$6.7B
$6.6B
$6.6B
$6.6B
$6.6B
$6.6B
$6.5B
$6.5B
$6.5B
$6.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$6.2B
$5.7B
$5.3B
$4.8B
$4.5B
$4.1B
$3.8B
$3.5B
$3.3B
$3.0B
Terminal Value represents 53.6% of Enterprise Value