TDY · Teledyne Technologies Incorporated
$623.132026-05-17Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Equipment & Instruments
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$203
-67.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($204 · $192) Analysts Range ($599 · $770) 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 |
|---|
| 2021.Q4 | $4.6B | — | 14.9% | 16.6% | $574MM | −$3.5B | −$2.9B | 7.3% | — | 5.1% | $11.2B | $9.43 | — |
| 2022.Q4 | $5.5B | 18.3% | 19.6% | 13.1% | $930MM | −$645MM | $285MM | 8.3% | — | 7.9% | $12.5B | $16.71 | — |
| 2023.Q4 | $5.6B | 3.2% | 20.2% | 7.5% | $1.1B | −$405MM | $649MM | 8.1% | — | 8.3% | $12.8B | $18.76 | — |
| 2024.Q4 | $5.7B | 0.6% | 19.2% | 12.5% | $954MM | −$34MM | $919MM | 8.7% | — | 7.6% | $12.4B | $17.36 | — |
| 2025.Q4 | $6.1B | 7.9% | 20.7% | 18.2% | $1.0B | −$817MM | $219MM | 8.6% | — | 8.0% | $13.6B | $18.96 | 23.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2026.Q4 | $6.4B | +4.4% | 20.9% | 18.4% | $1.1B | −$613MM | $474MM | 8.5% | $437MM | 7.8% | $14.2B | $20.91 | 29.8 |
| 2027.Q4 | $6.7B | +5.1% | 20.9% | 18.5% | $1.1B | −$761MM | $380MM | 8.5% | $323MM | 7.8% | $14.9B | $21.94 | 28.4 |
| 2028.Q4 | $7.0B | +4.9% | 20.9% | 18.7% | $1.2B | −$785MM | $409MM | 8.5% | $321MM | 7.8% | $15.7B | $22.97 | 27.1 |
| 2029.Q4 | $7.4B | +4.5% | 20.9% | 18.9% | $1.2B | −$766MM | $479MM | 8.5% | $346MM | 7.7% | $16.5B | $23.94 | 26.0 |
| 2030.Q4 | $7.7B | +4.3% | 20.9% | 19.1% | $1.3B | −$789MM | $507MM | 8.5% | $337MM | 7.7% | $17.3B | $24.92 | 25.0 |
|
| Term. Yr+ | $9.8B | 4.1% | 19.5% | 20.0% | $1.5B | −$729MM | $800MM | 8.6% | $7.8B | 8.6% | — | — | — |
Active scenario IV: $203 (-67.4% vs market)