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)
$962.87
Method range
$962.87 – $1,414.13
median $1,383.80
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 | $962.87 | -25.12% |
| Exit multiple | $1,414.13 | +9.97% |
| Analyst target | $1,383.80 | +7.61% |
| Graham number | — | — |
- Forward DCF$962.87
- Exit multiple$1,414.13
- Analyst target$1,383.80
- Graham number—
Stock price
$1,285.90
FCF / share (TTM)
$6.03
3Y FCF CAGR
4.8%
Fair value @ hist. growth
$86.54
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
43.4%
per year over your projection horizon
Margin of safety -1,385.9% vs hist-growth DCF
Historical 3Y CAGR
4.8%
Your model implies
43.4%
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% | 39.5% | 38.7% | 37.7% | 36.7% | 35.6% |
| 9.9% | 42.2% | 41.5% | 40.7% | 39.8% | 38.9% |
| 10.9% | 44.8% | 44.1% | 43.4% | 42.7% | 41.8% |
| 11.9% | 47.3% | 46.7% | 46.0% | 45.3% | 44.6% |
| 12.9% | 49.6% | 49.1% | 48.5% | 47.9% | 47.2% |
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
$2.28B
Total debt − cash
Beta
1.25
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.