VLTO · Veralto Corporation
$88.012026-05-17Sector: Industrials; Industry: Industrial - Pollution & Treatment Controls; Sub-Industry: Environmental & Facilities Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$89
+1.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($85 · $102) Analysts Range ($102 · $118) 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 |
|---|
| 2022.Q4 | $4.9B | — | 25.1% | 24.0% | $929MM | −$209MM | $720MM | 9.2% | — | 24.3% | $3.8B | $3.37 | — |
| 2023.Q4 | $5.0B | 3.1% | 25.0% | 23.4% | $959MM | −$105MM | $854MM | 8.7% | — | 24.9% | $3.9B | $3.35 | — |
| 2024.Q4 | $5.2B | 3.4% | 25.6% | 23.3% | $1.0B | −$214MM | $805MM | 9.4% | — | 25.2% | $4.2B | $3.33 | — |
| 2025.Q4 | $5.5B | 6.0% | 25.5% | 19.9% | $1.1B | −$147MM | $978MM | 9.5% | — | 26.0% | $4.4B | $3.75 | 15.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2026.Q4 | $5.8B | +6.2% | 25.5% | 19.9% | $1.2B | $0MM | $1.2B | 9.2% | $1.1B | 26.9% | $4.4B | $4.33 | 20.3 |
| 2027.Q4 | $6.2B | +5.3% | 25.5% | 19.9% | $1.3B | $0MM | $1.3B | 9.1% | $1.1B | 28.3% | $4.4B | $4.56 | 19.3 |
| 2028.Q4 | $6.5B | +5.8% | 25.5% | 19.9% | $1.3B | $0MM | $1.3B | 9.1% | $1.0B | 29.9% | $4.4B | $4.82 | 18.3 |
| 2029.Q4 | $6.9B | +5.5% | 25.5% | 19.9% | $1.4B | $0MM | $1.4B | 9.0% | $990MM | 31.6% | $4.4B | $5.09 | 17.3 |
| 2030.Q4 | $7.2B | +5.3% | 25.5% | 19.9% | $1.5B | $0MM | $1.5B | 8.9% | $956MM | 33.2% | $4.4B | $5.35 | 16.5 |
|
| Term. Yr+ | $9.4B | 4.1% | 22.2% | 20.0% | $1.7B | −$291MM | $1.4B | 8.6% | $13.1B | 23.6% | — | — | — |
Active scenario IV: $89 (+1.0% vs market)