TT · Trane Technologies plc
$477.892026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$341
-28.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($261 · $359) Analysts Range ($450 · $585) 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 | $17.7B | — | 16.4% | 19.5% | $2.3B | −$719MM | $1.6B | 9.3% | — | 21.3% | $10.9B | $9.07 | — |
| 2024.Q4 | $17.7B | 0.0% | 16.4% | 19.4% | $2.3B | $69MM | $2.4B | 9.6% | — | 21.6% | $10.6B | $9.07 | — |
| 2025.Q1 | $19.8B | 12.2% | 17.6% | 19.1% | $2.8B | −$292MM | $2.5B | 9.9% | — | 25.7% | $11.4B | $11.51 | — |
| 2025.Q4 | $19.8B | 0.0% | 17.6% | 19.2% | $2.8B | −$609MM | $2.2B | 9.6% | — | 24.8% | $11.5B | $11.51 | — |
| 2026.Q1 | $21.6B | 8.9% | 18.2% | 19.3% | $3.2B | −$665MM | $2.5B | 9.7% | — | 26.8% | $12.2B | $12.99 | 27.2 |
| italics below = DCF projection · 10yr Rev CAGR: 8.2% |
| 2027.Q1 | $23.8B | +10.4% | 18.7% | 19.4% | $3.6B | −$399MM | $3.2B | 9.4% | $2.9B | 29.0% | $12.6B | $16.07 | 29.7 |
| 2028.Q1 | $25.9B | +8.4% | 18.7% | 19.4% | $3.9B | −$465MM | $3.4B | 9.3% | $2.9B | 30.4% | $13.0B | $17.41 | 27.4 |
| 2029.Q1 | $28.2B | +8.9% | 18.7% | 19.5% | $4.2B | −$757MM | $3.5B | 9.3% | $2.7B | 31.6% | $13.8B | $18.96 | 25.2 |
| 2030.Q1 | $31.1B | +10.3% | 18.7% | 19.6% | $4.7B | −$1.0B | $3.6B | 9.2% | $2.6B | 32.6% | $14.8B | $20.88 | 22.9 |
| 2031.Q1 | $34.3B | +10.6% | 18.7% | 19.7% | $5.1B | −$1.2B | $3.9B | 9.1% | $2.5B | 33.4% | $16.0B | $23.08 | 20.7 |
|
| Term. Yr+ | $49.4B | 4.1% | 17.7% | 20.0% | $7.0B | −$1.2B | $5.8B | 8.6% | $53.9B | 23.6% | — | — | — |
Active scenario IV: $341 (-28.7% vs market)