Teledyne Technologies Incorporated
Bear Case (25th pct.)
-68.9% vs price
Base Case (Median)
-53.6% vs price
Bull Case (75th pct.)
-40.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $78.53 | -88.4% | High (40%) |
| PE Comparable | $524.98 | -22.5% | Medium (25%) |
| Growth Trajectory DCF | $231.12 | -65.9% | Medium (20%) |
| Graham Number | $321.49 | -52.5% | Low (10%) |
| EV/EBITDA | $314.43 | -53.6% | Medium (20%) |
| EV/FCF | $481.90 | -28.8% | Medium (20%) |
| Earnings Power Value | $189.51 | -72.0% | Medium (50%) |
Based on 7 out of 8 methods, TDY appears overvalued at the current price of $677.27. The base case fair value of $314.43 implies 53.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.