What is Teledyne Technologies Inc worth?
With the base-case assumptions below, a discounted cash flow model on Teledyne Technologies Inc's reported free cash flow gives $690.28 per share. The share price was $642.76 on November 10, 2026, 7% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.5% | 10.0% | $414.71 | -35% |
| Base | 14.5% | 9.0% | $690.28 | +7% |
| Bull | 19.5% | 8.0% | $1,239.07 | +93% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $903.35 | $969.66 | $1,050.71 | $1,152.01 | $1,282.27 |
| 8.0% | $743.38 | $786.39 | $837.21 | $898.19 | $972.73 |
| 9.0% | $626.95 | $656.35 | $690.28 | $729.86 | $776.63 |
| 10.0% | $538.63 | $559.54 | $583.23 | $610.32 | $641.56 |
| 11.0% | $469.49 | $484.82 | $501.95 | $521.22 | $543.07 |
Where the presets come from
Base: years 1 to 5 grow at Teledyne Technologies Inc's revenue growth rate over the last 5 fiscal years (14.7% 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