Fair value (multi-method)
Four independent methods triangulate what TDY 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)
$648.41
Method range
$167.66 – $651.00
median $619.26
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 | $648.41 | -0.32% |
| Exit multiple | $590.11 | -9.28% |
| Analyst target | $651.00 | +0.08% |
| Graham number | $167.66 | -74.23% |
- Forward DCF$648.41
- Exit multiple$590.11
- Analyst target$651.00
- Graham number$167.66
Stock price
$650.50
EPS (TTM)
$20.71
5Y EPS CAGR
12.2%
Fair value @ hist. growth
$648.41
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 EPS growth
12.3%
per year over your projection horizon
Margin of safety -0.3% vs hist-growth DCF
Historical 5Y CAGR
12.2%
Your model implies
12.3%
Next-year analyst consensus
16.7%
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.
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% |
|---|---|---|---|---|---|
| 7.3% | 9.0% | 8.2% | 7.3% | 6.3% | 5.2% |
| 8.3% | 11.3% | 10.7% | 9.9% | 9.1% | 8.2% |
| 9.3% | 13.5% | 12.9% | 12.3% | 11.6% | 10.8% |
| 10.3% | 15.5% | 15.0% | 14.5% | 13.9% | 13.2% |
| 11.3% | 17.5% | 17.0% | 16.5% | 16.0% | 15.4% |
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
$2.29B
Total debt − cash
Beta
0.92
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Teledyne Technologies (TDY) 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.