Fair value (multi-method)
Four independent methods triangulate what MTD is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$966.87
Method range
$966.87 – $1,442.00
median $1,413.57
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $966.87 | -16.24% |
| Exit multiple | $1,413.57 | +22.46% |
| Analyst target | $1,442.00 | +24.92% |
| Graham number | — | — |
- Forward DCF$966.87
- Exit multiple$1,413.57
- Analyst target$1,442.00
- Graham number—
Stock price
$1154.33
FCF / share (TTM)
$6.03
3Y FCF CAGR
4.8%
Fair value @ hist. growth
$86.86
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
41.7%
per year over your projection horizon
Margin of safety -1228.9% vs hist-growth DCF
Historical 3Y CAGR
4.8%
Your model implies
41.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.9% | 37.8% | 37.0% | 36.1% | 35.1% | 34.0% |
| 9.9% | 40.5% | 39.8% | 39.0% | 38.1% | 37.2% |
| 10.9% | 43.1% | 42.4% | 41.7% | 40.9% | 40.1% |
| 11.9% | 45.5% | 44.9% | 44.3% | 43.6% | 42.9% |
| 12.9% | 47.8% | 47.3% | 46.7% | 46.1% | 45.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.3B
Total debt − cash
Beta
1.26
Vs market benchmark
Frequently asked questions
Mettler Toledo (MTD) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation