VLTO · Veralto Corporation
$89.742026-07-21Sector: Industrials; Industry: Industrial - Pollution & Treatment Controls; Sub-Industry: Environmental & Facilities Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$83
-8.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($82 · $95) Analysts Range ($102 · $113) 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 | $5.0B | — | 24.0% | 24.3% | $913MM | −$86MM | $827MM | 7.7% | — | 23.3% | $3.9B | $3.37 | — |
| 2024.Q4 | $5.0B | 0.0% | 24.0% | 23.3% | $925MM | −$156MM | $769MM | 9.4% | — | 22.8% | $4.2B | $3.37 | — |
| 2025.Q1 | $5.2B | 3.4% | 24.6% | 22.3% | $993MM | −$157MM | $836MM | 8.1% | — | 23.0% | $4.4B | $3.34 | — |
| 2025.Q4 | $5.2B | 0.0% | 24.6% | 19.9% | $1.0B | −$91MM | $933MM | 9.5% | — | 23.1% | $4.5B | $3.34 | — |
| 2026.Q1 | $5.6B | 7.7% | 24.5% | 19.6% | $1.1B | −$76MM | $1.0B | 7.8% | — | 23.3% | $5.0B | $3.89 | 16.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $5.9B | +6.4% | 24.5% | 19.6% | $1.2B | −$103MM | $1.1B | 8.0% | $990MM | 23.2% | $5.1B | $4.44 | 20.2 |
| 2028.Q1 | $6.3B | +5.3% | 24.5% | 19.7% | $1.2B | −$118MM | $1.1B | 8.0% | $956MM | 23.9% | $5.2B | $4.68 | 19.2 |
| 2029.Q1 | $6.6B | +4.7% | 24.5% | 19.7% | $1.3B | −$154MM | $1.1B | 8.1% | $901MM | 24.4% | $5.4B | $4.89 | 18.4 |
| 2030.Q1 | $6.8B | +4.4% | 24.5% | 19.8% | $1.3B | −$101MM | $1.2B | 8.1% | $913MM | 24.8% | $5.5B | $5.10 | 17.6 |
| 2031.Q1 | $7.1B | +4.2% | 24.5% | 19.8% | $1.4B | −$113MM | $1.3B | 8.2% | $874MM | 25.4% | $5.6B | $5.32 | 16.9 |
|
| Term. Yr+ | $9.1B | 4.1% | 21.4% | 20.0% | $1.6B | −$271MM | $1.3B | 8.6% | $13.0B | 23.6% | — | — | — |
Active scenario IV: $83 (-8.0% vs market)