Discounted Cash Flow
Teledyne Technologies Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.3b | $195.8m | $163.2m | 8.5% | $5.55 |
| 2017 | $2.6b (13.3%) | $227.2m (16.0%) | $258.5m (58.4%) | 8.7% (2.4%) | $6.45 (16.2%) |
| 2018 | $2.9b (11.4%) | $333.8m (46.9%) | $360.1m (39.3%) | 11.5% (31.8%) | $9.32 (44.5%) |
| 2019 | $3.2b (9.0%) | $402.3m (20.5%) | $393.7m (9.3%) | 12.7% (10.5%) | $11.08 (18.9%) |
| 2020 | $3.1b (-2.4%) | $401.9m (-0.1%) | $547.5m (39.1%) | 13.0% (2.4%) | $10.95 (-1.2%) |
| 2021 | $4.6b (49.5%) | $445.3m (10.8%) | $517.3m (-5.5%) | 9.7% (-25.9%) | $10.31 (-5.8%) |
| 2022 | $4.6b (0.0%) | $445.3m (0.0%) | $723.0m (39.8%) | 9.7% (0.0%) | $10.31 (0.0%) |
| 2023 | $5.6b (22.1%) | $885.7m (98.9%) | $371.9m (-48.6%) | 15.7% (62.9%) | $18.80 (82.3%) |
| 2024 | $5.7b (0.6%) | $819.2m (-7.5%) | $1.1b (198.0%) | 14.4% (-8.1%) | $17.43 (-7.3%) |
| 2025 | $6.1b (7.9%) | $894.8m (9.2%) | $1.1b (-3.1%) | 14.6% (1.3%) | $19.12 (9.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.