BECTON DICKINSON & CO

BDX· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
7.8%
FY2015–2025
Net Income
9.2%
FY2015–2025
Free Cash Flow
20.4%
FY2015–2021
EPS (Diluted)
5.9%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
6.6%
NI ÷ Equity
Return on Assets
3.0%
NI ÷ Assets
Net Profit Margin
7.7%
NI ÷ Revenue
Debt / Equity
0.69x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$123.7B
Per Share (approx.)
$340.73
25% Margin of Safety
$255.54
Conservative entry
50% Margin of Safety
$170.36
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$3.5B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$12.5B$976.0M$1.9B$1.4B12.8%7.8%$10.6B$1.5B
2017$12.1B$1.1B$1.8B$1.5B8.5%9.1%$18.7B$14.2B
2018$16.0B$311.0M$2.0B$1.4B1.5%1.9%$18.9B$1.1B
2019$17.3B$1.2B$2.4B$2.5B5.8%7.1%$18.1B$536.0M
2020$16.1B$874.0M$2.8B$2.2B3.7%5.4%$17.2B$2.8B
2021$19.1B$2.1B$3.5B$3.1B8.8%10.9%$17.1B$2.3B
2022$18.9B$1.8B$3.0B7.0%9.4%$13.9B$1.0B
2023$19.4B$1.5B$2.9B5.8%7.7%$14.7B$1.4B
2024$20.2B$1.7B$3.3B6.6%8.4%$17.9B$1.7B
2025$21.8B$1.7B$3.4B6.6%7.7%$17.6B$641.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

BECTON DICKINSON & CO (BDX) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Healthcare Plumbing: BDX doesn't sell "cures"; they sell the tools required to deliver every cure. They are the essential infrastructure of the clinic. If a nurse needs a syringe, a catheter, or a vial, BDX is already there.
  • The Razor-and-Blade Lock-in: Once a hospital integrates BDX hardware into their workflow, the cost of retraining thousands of staff members to use a competitor's system is an unacceptable operational risk. This creates a predictable, annuity-like stream of consumable revenue.
  • Regulatory Fortress: The FDA doesn't just keep competitors out; it creates a "standard of care." BDX is the standard. This allows them to maintain pricing power even in a cost-cutting healthcare environment.
  • Attractive Entry: If the business can stabilize its margins, the intrinsic value is significantly higher than current trading levels. It becomes a "wonderful company at a fair price" when the market stops punishing them for their recent acquisition indigestion.
  • Price Range: Genuinely attractive below $250, where the yield on the "plumbing" provides a floor.

🐻 The Bear Case (Charlie inverts)

“Show me where I'll die and I won't go there.”

  • The Revenue Treadmill: The most glaring red flag. Revenue jumped from $12.5B to $21.8B, but Net Income barely budged ($1.0B$1.7B). Management is practicing "growth for growth's sake"—buying revenue that doesn't produce a meaningful return on capital. This is the hallmark of an empire-building CEO, not a shareholder-oriented one.
  • The FCF Ghost: FCF has vanished from the narrative. In a business of consumables, FCF should be the heartbeat. If the cash isn't showing up while revenue is soaring, they are either overpaying for growth or the "integration expenses" are actually permanent operational inefficiencies.
  • The Commodity Trap: While the moat is wide, it is not deep. BDX sells hardware that is fundamentally a commodity. If a leaner, more digitally integrated competitor disrupts the delivery model, the "switching cost" evaporates.
  • The Most Likely Death: Margin Compression via Inefficiency. The most likely scenario is that BDX becomes a "diworsified" conglomerate—too big to manage, burdened by acquisition debt, and stuck with a 7.7% net margin that can never scale. Timeframe: 3–5 years.

💰 Valuation & Margin of Safety

The DCF estimate of $433.40 is dangerously optimistic. It assumes 15% FCF growth—a figure completely unsupported by the historical "treadmill" of net income.

  • Intrinsic value estimate: $433.40 (Theoretical maximum)
  • 25% margin of safety entry: $325.05 (Still assumes the bull case)
  • 50% margin of safety entry: $216.70 (The only place a rational investor enters)
  • Current Status: Expensive. The market is pricing in a turnaround in capital allocation that has not yet materialized in the financial statements.

Verdict: PASS

The "treadmill" revenue growth is a flashing red light that outweighs the durability of the moat. We do not buy businesses where the accountants hide the FCF and management buys growth that doesn't compound. Wait for a catastrophic price correction or a total change in leadership.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.