What is Mettler Toledo International Inc/ worth?
With the base-case assumptions below, a discounted cash flow model on Mettler Toledo International Inc/'s reported free cash flow gives $676.52 per share. The share price was $1,511.64 on September 25, 2026, 123% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.5% | 10.0% | $387.62 | -74% |
| Base | 5.5% | 9.0% | $676.52 | -55% |
| Bull | 10.5% | 8.0% | $1,252.51 | -17% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $888.56 | $953.12 | $1,032.03 | $1,130.66 | $1,257.48 |
| 8.0% | $730.46 | $772.33 | $821.80 | $881.18 | $953.75 |
| 9.0% | $614.86 | $643.49 | $676.52 | $715.05 | $760.59 |
| 10.0% | $526.75 | $547.10 | $570.17 | $596.54 | $626.96 |
| 11.0% | $457.41 | $472.34 | $489.02 | $507.78 | $529.05 |
Where the presets come from
Base: years 1 to 5 grow at Mettler Toledo International Inc/'s revenue growth rate over the last 5 fiscal years (5.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions