Fair value (multi-method)
Four independent methods triangulate what TRMB 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)
$15.77
Method range
$15.10 – $135.73
median $43.14
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 | $15.77 | -68.51% |
| Exit multiple | $135.73 | +170.92% |
| Analyst target | $70.50 | +40.72% |
| Graham number | $15.10 | -69.85% |
- Forward DCF$15.77
- Exit multiple$135.73
- Analyst target$70.50
- Graham number$15.10
Stock price
$50.10
FCF / share (TTM)
$1.15
3Y FCF CAGR
-20.5%
Fair value @ hist. growth
$3.18
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
21.8%
per year over your projection horizon
Margin of safety -1,476.9% vs hist-growth DCF
Historical 3Y CAGR
-20.5%
Your model implies
21.8%
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 -21% 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% |
|---|---|---|---|---|---|
| 9.6% | 18.7% | 18.1% | 17.4% | 16.7% | 16.0% |
| 10.6% | 20.8% | 20.2% | 19.7% | 19.1% | 18.4% |
| 11.6% | 22.8% | 22.3% | 21.8% | 21.2% | 20.7% |
| 12.6% | 24.7% | 24.3% | 23.8% | 23.3% | 22.8% |
| 13.6% | 26.5% | 26.1% | 25.7% | 25.3% | 24.8% |
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
$1.14B
Total debt − cash
Beta
1.38
Vs market benchmark
Frequently asked questions
Trimble (TRMB) 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.