As of 2024-12-11, the Intrinsic Value of Teledyne Technologies Inc (TDY) is
543.57 USD. This TDY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 471.02 USD, the upside of Teledyne Technologies Inc is
15.40%.
The range of the Intrinsic Value is 377.64 - 957.79 USD
543.57 USD
Intrinsic Value
TDY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
377.64 - 957.79 |
543.57 |
15.4% |
| DCF (Growth 10y) |
525.74 - 1,256.04 |
736.08 |
56.3% |
| DCF (EBITDA 5y) |
616.58 - 823.50 |
698.92 |
48.4% |
| DCF (EBITDA 10y) |
756.06 - 1,075.51 |
885.65 |
88.0% |
| Fair Value |
456.99 - 456.99 |
456.99 |
-2.98% |
| P/E |
646.03 - 853.15 |
735.29 |
56.1% |
| EV/EBITDA |
466.33 - 592.57 |
500.29 |
6.2% |
| EPV |
196.70 - 281.49 |
239.09 |
-49.2% |
| DDM - Stable |
165.04 - 505.25 |
335.15 |
-28.8% |
| DDM - Multi |
305.60 - 732.70 |
431.94 |
-8.3% |
TDY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,949.53 |
| Beta |
0.60 |
| Outstanding shares (mil) |
46.60 |
| Enterprise Value (mil) |
24,186.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.70% |
| Cost of Debt |
4.97% |
| WACC |
8.13% |