Medtronic plc
- Price
- 83.21 USD
- Fair value
- 55.72 USD
- Discount to fair value
- −49%
- Mkt cap
- 106.83B
- P/E
- 22.3×
- P/B
- 2.16×
- EV
- 132.84B
- Div yield
- 3.41%
- ROE
- 9.7%
- Net margin
- 13.2%
Current price83.21USD
Fair value (est., median)55.72USD
UndervaluedFair valueOvervalued
+49.3% above fair valueWould need to fall ~33.0% to reach fair value.
Median ofDCF 85.86DDM 56.43Graham 55.72Residual Income 40.59Earnings Power 39.9
Health Check
40.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 49.3% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 14 years · FY2013–FY2026
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|---|
| Revenue | 31.69B | 31.23B | 32.36B | 33.54B | 36.36B |
| Net Income | 5.04B | 3.76B | 3.68B | 4.66B | 4.80B |
| Net Margin | 15.9% | 12.0% | 11.4% | 13.9% | 13.2% |
| Operating Cash Flow | 7.35B | 6.04B | 6.79B | 7.04B | 7.33B |
| OCF Margin | 23.2% | 19.3% | 21.0% | 21.0% | 20.2% |
| Capital Expenditure | 1.37B | 1.46B | 1.59B | 1.86B | 1.90B |
| Free Cash Flow | 5.98B | 4.58B | 5.20B | 5.18B | 5.43B |
| FCF Margin | 18.9% | 14.7% | 16.1% | 15.5% | 14.9% |
| FCF Conversion | 118.6% | 121.9% | 141.5% | 111.2% | 113.0% |
| EPS (Diluted) | 3.92/sh | 2.93/sh | 2.86/sh | 3.63/sh | 3.74/sh |
| Dividend / Share | 2.64/sh | 2.82/sh | 2.86/sh | 2.80/sh | 2.83/sh |
Dividend return (if you buy today)if you buy today
Dividend yield3.41%
Dividend / share2.83 USD
If you invest
USD
Shares (≈)120
Est. annual income340.13 USD
At this rate, dividends alone return your capital in ~29.4 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | 2.83 | 3.5% |
| 2025 | — | — | — | — | 2.80 | 3.0% |
| 2024 | — | — | — | — | 2.86 | 3.4% |
| 2023 | — | — | — | — | 2.82 | 3.3% |
| 2022 | 0.63 | 0.68 | 0.68 | 0.68 | 2.64 | 2.9% |
Corporate actions
DCash Dividend
0.72 USD /sh2026-06-26
DCash Dividend
0.71 USD /sh2026-03-27
DCash Dividend
0.69 USD /sh2023-09-21
DCash Dividend
0.69 USD /sh2023-06-22
DCash Dividend
0.68 USD /sh2023-03-23
DCash Dividend
0.68 USD /sh2022-12-20
DCash Dividend
0.68 USD /sh2022-09-22
DCash Dividend
0.68 USD /sh2022-06-23
DCash Dividend
0.63 USD /sh2022-03-24
DCash Dividend
0.63 USD /sh2021-12-21
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
85.86 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
56.43 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
55.72 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
40.59 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
39.90 USD
DCF only is anchored on FY2026 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)55.72 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.17%
- CAPM cost of equity
- 8.98%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Medtronic plc regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 1.1M USD
- Total return
- +2529.9%(+672.9% Dividends · +1857.0% Capital gain)
- Annualised (IRR)
- +14.4%
Invested43KUSD
Dividends289.3KUSD
Capital gain798.5KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.