TDY
Teledyne Technologies Inc
Price:  
425.43 
USD
Volume:  
275,830.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDY Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Teledyne Technologies Inc (TDY) is 542.17 USD. This TDY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 425.43 USD, the upside of Teledyne Technologies Inc is %.

The range of the Intrinsic Value is 382.22 - 921.59 USD

425.43 USD
Stock Price
542.17 USD
Intrinsic Value
Intrinsic Value Details

TDY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 382.22 - 921.59 542.17 27.4%
DCF (Growth 10y) 500.91 - 1,133.20 689.89 62.2%
DCF (EBITDA 5y) 581.12 - 795.70 671.97 57.9%
DCF (EBITDA 10y) 685.22 - 982.84 810.99 90.6%
Fair Value 452.90 - 452.90 452.90 6.46%
P/E 570.41 - 798.97 656.73 54.4%
EV/EBITDA 436.55 - 581.01 494.83 16.3%
EPV 183.82 - 256.67 220.25 -48.2%
DDM - Stable 161.61 - 458.83 310.22 -27.1%
DDM - Multi 285.46 - 643.03 396.91 -6.7%

TDY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,071.79
Beta 0.77
Outstanding shares (mil) 47.18
Enterprise Value (mil) 22,668.39
Market risk premium 4.60%
Cost of Equity 8.91%
Cost of Debt 4.31%
WACC 8.07%