TDY · Teledyne Technologies Incorporated
$624.292026-07-21Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Equipment & Instruments
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$189
-69.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($190 · $169) Analysts Range ($614 · $775) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $5.6B | — | 19.2% | 7.7% | $1.0B | −$214MM | $787MM | 8.1% | — | 7.9% | $12.7B | $18.93 | — |
| 2024.Q4 | $5.6B | 0.0% | 19.2% | 12.5% | $949MM | $9MM | $958MM | 8.7% | — | 7.5% | $12.6B | $18.93 | — |
| 2025.Q1 | $5.7B | 0.6% | 18.3% | 12.7% | $905MM | −$774MM | $131MM | 8.9% | — | 7.0% | $13.3B | $17.50 | — |
| 2025.Q4 | $5.7B | 0.0% | 18.3% | 18.2% | $849MM | −$754MM | $95MM | 8.6% | — | 6.3% | $13.5B | $17.50 | — |
| 2026.Q1 | $6.2B | 9.8% | 20.0% | 17.7% | $1.0B | −$119MM | $904MM | 8.4% | — | 7.5% | $13.6B | $19.94 | 23.5 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $6.5B | +4.6% | 19.9% | 17.9% | $1.1B | −$643MM | $419MM | 9.6% | $382MM | 7.6% | $14.2B | $21.63 | 28.9 |
| 2028.Q1 | $6.8B | +5.1% | 19.9% | 18.1% | $1.1B | −$763MM | $350MM | 9.5% | $292MM | 7.6% | $15.0B | $22.68 | 27.5 |
| 2029.Q1 | $7.2B | +4.5% | 19.9% | 18.4% | $1.2B | −$715MM | $444MM | 9.4% | $338MM | 7.5% | $15.7B | $23.62 | 26.4 |
| 2030.Q1 | $7.5B | +4.3% | 19.9% | 18.6% | $1.2B | −$729MM | $476MM | 9.3% | $332MM | 7.5% | $16.5B | $24.56 | 25.4 |
| 2031.Q1 | $7.8B | +4.2% | 19.9% | 18.8% | $1.3B | −$764MM | $488MM | 9.2% | $312MM | 7.4% | $17.2B | $25.52 | 24.5 |
|
| Term. Yr+ | $9.9B | 4.1% | 18.5% | 20.0% | $1.5B | −$701MM | $769MM | 8.6% | $7.1B | 8.6% | — | — | — |
Active scenario IV: $189 (-69.7% vs market)