TT · Trane Technologies plc
$427.072026-05-17Sector: Industrials; Industry: Construction; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$289
-32.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($268 · $322) Analysts Range ($370 · $520) 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 | $14.1B | — | 14.3% | 18.6% | $1.6B | −$432MM | $1.2B | 8.5% | — | 18.4% | $9.0B | $6.37 | — |
| 2022.Q4 | $16.0B | 13.1% | 15.1% | 17.3% | $2.0B | −$586MM | $1.4B | 9.3% | — | 21.4% | $9.7B | $7.86 | — |
| 2023.Q4 | $17.7B | 10.5% | 16.4% | 19.4% | $2.3B | −$774MM | $1.6B | 9.0% | — | 22.9% | $10.7B | $9.05 | — |
| 2024.Q4 | $19.8B | 12.2% | 17.6% | 19.4% | $2.8B | $69MM | $2.9B | 9.6% | — | 26.5% | $10.6B | $11.48 | — |
| 2025.Q4 | $21.3B | 7.5% | 18.6% | 19.2% | $3.2B | −$609MM | $2.6B | 9.6% | — | 29.0% | $11.5B | $13.05 | 24.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2026.Q4 | $23.2B | +8.8% | 18.7% | 19.3% | $3.5B | −$110MM | $3.4B | 9.3% | $3.1B | 30.4% | $11.6B | $15.62 | 27.3 |
| 2027.Q4 | $25.0B | +7.8% | 18.7% | 19.4% | $3.8B | −$152MM | $3.6B | 9.3% | $3.0B | 32.3% | $11.7B | $16.83 | 25.4 |
| 2028.Q4 | $26.8B | +7.3% | 18.7% | 19.4% | $4.0B | −$266MM | $3.8B | 9.2% | $2.9B | 34.1% | $12.0B | $18.05 | 23.7 |
| 2029.Q4 | $28.3B | +5.6% | 18.7% | 19.5% | $4.3B | −$364MM | $3.9B | 9.1% | $2.7B | 35.0% | $12.3B | $19.04 | 22.4 |
| 2030.Q4 | $29.7B | +4.9% | 18.7% | 19.6% | $4.5B | −$375MM | $4.1B | 9.0% | $2.6B | 35.6% | $12.7B | $19.95 | 21.4 |
|
| Term. Yr+ | $38.4B | 4.1% | 17.7% | 20.0% | $5.4B | −$943MM | $4.5B | 8.6% | $42.1B | 23.6% | — | — | — |
Active scenario IV: $289 (-32.4% vs market)