Fair value (multi-method)
Four independent methods triangulate what TECH 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)
$1.94
Method range
$1.94 – $116.45
median $35.13
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 | $1.94 | -96.27% |
| Exit multiple | $116.45 | +123.99% |
| Analyst target | $60.33 | +16.04% |
| Graham number | $9.93 | -80.90% |
- Forward DCF$1.94
- Exit multiple$116.45
- Analyst target$60.33
- Graham number$9.93
Stock price
$51.99
FCF / share (TTM)
$0.50
3Y FCF CAGR
-4.1%
Fair value @ hist. growth
$3.69
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
33.8%
per year over your projection horizon
Margin of safety -1310.3% vs hist-growth DCF
Historical 3Y CAGR
-4.1%
Your model implies
33.8%
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 -4% 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% |
|---|---|---|---|---|---|
| 9.3% | 30.3% | 29.6% | 28.8% | 28.0% | 27.0% |
| 10.3% | 32.7% | 32.1% | 31.4% | 30.7% | 29.9% |
| 11.3% | 35.0% | 34.4% | 33.8% | 33.2% | 32.5% |
| 12.3% | 37.2% | 36.7% | 36.1% | 35.5% | 34.9% |
| 13.3% | 39.3% | 38.8% | 38.3% | 37.8% | 37.2% |
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.
PEG
1.06
Fair vs growth
Net debt
$282M
Total debt − cash
Beta
1.36
Vs market benchmark
Frequently asked questions
Bio-Techne (TECH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation