Medtronic plc logo MDT - Medtronic plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 30
HOLD 20
SELL 0
STRONG
SELL
0
| PRICE TARGET: $95.57 DETAILS
HIGH: $119.00
LOW: $80.00
MEDIAN: $94.00
CONSENSUS: $95.57
UPSIDE: 10.28%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 14.2% above fair value
Current Price $86.66
Bear Case $60.73 29.9% downside ($60.73 - $86.66) / $86.66 = -29.9% $4.35 × 12x P/E
Fair Value $75.91 12.4% downside ($75.91 - $86.66) / $86.66 = -12.4% $4.35 × 15x P/E
Bull Case $91.10 5.1% upside ($91.10 - $86.66) / $86.66 = 5.1% $4.35 × 18x P/E

Adjust Assumptions

15.0x
4.35$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 19.9x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $95.57 from 51 analysts, using a 35% weight on analyst consensus. That produces an estimated intrinsic value of $75.91 per share.

Warnings

Dividend-based valuation: $49.23 (below our primary estimate by 25%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $95.57 (from 51 analysts). Our estimate is 32% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples