TDG
TransDigm Group Inc
Price:  
1,350.31 
USD
Volume:  
136,051.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDG Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of TransDigm Group Inc (TDG) is 1,273.69 USD. This TDG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,350.31 USD, the upside of TransDigm Group Inc is %.

The range of the Intrinsic Value is 764.31 - 2,846.45 USD

1,350.31 USD
Stock Price
1,273.69 USD
Intrinsic Value
Intrinsic Value Details

TDG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 764.31 - 2,846.45 1,273.69 -5.7%
DCF (Growth 10y) 1,070.57 - 3,551.10 1,681.79 24.5%
DCF (EBITDA 5y) 1,098.27 - 1,745.81 1,410.20 4.4%
DCF (EBITDA 10y) 1,394.28 - 2,301.14 1,812.41 34.2%
Fair Value 255.24 - 255.24 255.24 -81.10%
P/E 767.20 - 1,208.43 957.28 -29.1%
EV/EBITDA 655.64 - 1,275.69 912.16 -32.4%
EPV 63.42 - 196.11 129.77 -90.4%
DDM - Stable 259.07 - 886.34 572.71 -57.6%
DDM - Multi 582.09 - 1,380.43 801.25 -40.7%

TDG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 75,563.34
Beta 1.04
Outstanding shares (mil) 55.96
Enterprise Value (mil) 93,681.34
Market risk premium 4.60%
Cost of Equity 9.15%
Cost of Debt 6.55%
WACC 8.34%