What is Ralliant Corp worth?
With the base-case assumptions below, a discounted cash flow model on Ralliant Corp's reported free cash flow gives $30.87 per share. The share price was $70.03 on September 25, 2026, 127% 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 | -7.0% | 10.0% | $16.52 | -76% |
| Base | -2.0% | 9.0% | $30.87 | -56% |
| Bull | 3.0% | 8.0% | $57.67 | -18% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $40.66 | $43.57 | $47.13 | $51.58 | $57.30 |
| 8.0% | $33.42 | $35.30 | $37.54 | $40.21 | $43.49 |
| 9.0% | $28.09 | $29.38 | $30.87 | $32.61 | $34.67 |
| 10.0% | $24.02 | $24.93 | $25.98 | $27.16 | $28.54 |
| 11.0% | $20.79 | $21.46 | $22.22 | $23.06 | $24.02 |
Where the presets come from
Base: years 1 to 5 grow at Ralliant Corp's revenue growth rate over the last 2 fiscal years (-2.0% 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