Medtronic plc logo MDT - Medtronic plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 29
HOLD 21
SELL 0
STRONG
SELL
0
| PRICE TARGET: $95.80 DETAILS
HIGH: $119.00
LOW: $80.00
MEDIAN: $90.00
CONSENSUS: $95.80
UPSIDE: 20.75%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 4.4% above fair value
Current Price $79.34
Bear Case $60.78 23.4% downside ($60.78 - $79.34) / $79.34 = -23.4% $4.35 × 12x P/E
Fair Value $75.97 4.2% downside ($75.97 - $79.34) / $79.34 = -4.2% $4.35 × 15x P/E
Bull Case $91.16 14.9% upside ($91.16 - $79.34) / $79.34 = 14.9% $4.35 × 18x P/E

Adjust Assumptions

15.0x
4.35$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 18.2x

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 $95.80 from 51 analysts, using a 35% weight on analyst consensus. That produces an estimated intrinsic value of $75.97 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 $95.80 (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