TDG
TransDigm Group Inc
Price:  
1,450.28 
USD
Volume:  
384,982.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDG Intrinsic Value

4.60 %
Upside

What is the intrinsic value of TDG?

As of 2025-05-03, the Intrinsic Value of TransDigm Group Inc (TDG) is 1,516.85 USD. This TDG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,450.28 USD, the upside of TransDigm Group Inc is 4.60%.

The range of the Intrinsic Value is 863.94 - 3,868.82 USD

Is TDG undervalued or overvalued?

Based on its market price of 1,450.28 USD and our intrinsic valuation, TransDigm Group Inc (TDG) is undervalued by 4.60%.

1,450.28 USD
Stock Price
1,516.85 USD
Intrinsic Value
Intrinsic Value Details

TDG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 863.94 - 3,868.82 1,516.85 4.6%
DCF (Growth 10y) 1,175.15 - 4,643.16 1,933.76 33.3%
DCF (EBITDA 5y) 1,156.58 - 1,604.44 1,326.43 -8.5%
DCF (EBITDA 10y) 1,461.01 - 2,136.04 1,727.14 19.1%
Fair Value 554.04 - 554.04 554.04 -61.80%
P/E 933.86 - 1,293.25 1,074.33 -25.9%
EV/EBITDA 947.16 - 1,304.44 1,059.40 -27.0%
EPV 110.84 - 280.80 195.82 -86.5%
DDM - Stable 320.43 - 1,283.25 801.84 -44.7%
DDM - Multi 757.86 - 1,880.26 1,033.50 -28.7%

TDG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 81,331.70
Beta 0.95
Outstanding shares (mil) 56.08
Enterprise Value (mil) 103,921.70
Market risk premium 4.60%
Cost of Equity 8.70%
Cost of Debt 5.79%
WACC 7.70%