Fair value (multi-method)
Four independent methods triangulate what TT 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)
$1,156.67
Method range
$47.70 – $1,156.67
median $462.39
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 | $1,156.67 | +153.19% |
| Exit multiple | $402.04 | -11.99% |
| Analyst target | $522.73 | +14.42% |
| Graham number | $47.70 | -89.56% |
- Forward DCF$1,156.67
- Exit multiple$402.04
- Analyst target$522.73
- Graham number$47.70
Stock price
$456.84
FCF / share (TTM)
$2.43
3Y FCF CAGR
22.2%
Fair value @ hist. growth
$127.07
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
40.8%
per year over your projection horizon
Margin of safety -259.5% vs hist-growth DCF
Historical 3Y CAGR
22.2%
Your model implies
40.8%
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 22% 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% |
|---|---|---|---|---|---|
| 8.6% | 36.9% | 36.0% | 35.0% | 34.0% | 32.9% |
| 9.6% | 39.6% | 38.8% | 38.0% | 37.1% | 36.2% |
| 10.6% | 42.2% | 41.5% | 40.8% | 40.0% | 39.2% |
| 11.6% | 44.6% | 44.0% | 43.4% | 42.7% | 41.9% |
| 12.6% | 47.0% | 46.4% | 45.8% | 45.2% | 44.5% |
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
$2.9B
Total debt − cash
Beta
1.21
Vs market benchmark
Frequently asked questions
Trane Technologies (TT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation