MDT Medtronic
too hard · 63
Owner-earnings value$90.27
Price$88.51
Margin of safety
+2.0%
Quality gate · 63/100
⚠ sub-hurdle returns (median roic 6% < 9%)
Median ROIC6.4%
Gross margin65.0%
Net debt / EBITDA2.5x
FCF conversion121%
Share count / yr-1.3%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 6.13B |
| Owner-earnings yield | 5.4% |
| Free-cash-flow yield | 5.4% |
| Growth used (normalized) | 5.2% |
| Market-implied growth (reverse DCF) | 4.7% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 6.45B | 5.2% | 5.92B |
| 2 | 6.77B | 5.0% | 5.70B |
| 3 | 7.09B | 4.7% | 5.48B |
| 4 | 7.41B | 4.5% | 5.25B |
| 5 | 7.72B | 4.2% | 5.02B |
| 6 | 8.03B | 4.0% | 4.79B |
| 7 | 8.33B | 3.7% | 4.56B |
| 8 | 8.62B | 3.5% | 4.33B |
| 9 | 8.90B | 3.2% | 4.10B |
| 10 | 9.17B | 3.0% | 3.87B |
Recent news
score · 8 articles
- Could Medtronic (MDT)’s $700 Million Robotics Bet Unlock its Next Growth Engine?
- Can This Number Push ISRG Stock Higher?
- Dave Ramsey Says You Need More Than 6% Just to Break Even. Dividend Growth Is One Way to Get There.
- Here's Why Medtronic (MDT) Fell More Than Broader Market
- Medtronic (MDT): Q1 Beat Sparks Target Hikes, but Wall Street Splits on Re-Rating Case
- Top 3 AI Healthcare Stocks With Revenue Growth Up To 24%
- Jim Cramer Called Medtronic a "Quandary." Here's Why He's Exactly Right.
- Why Is JNJ Stock Beating Rivals That Grow Faster?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~5%/yr owner-earnings growth over 10y (reverse DCF); model credits 5%.