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 $685.61 per share. The share price was $614.15 on September 25, 2026, 10% 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% | $410.04 | -33% |
| Base | 14.5% | 9.0% | $685.61 | +12% |
| Bull | 19.5% | 8.0% | $1,234.40 | +101% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $898.67 | $964.99 | $1,046.03 | $1,147.34 | $1,277.59 |
| 8.0% | $738.71 | $781.71 | $832.53 | $893.52 | $968.06 |
| 9.0% | $622.28 | $651.68 | $685.61 | $725.19 | $771.96 |
| 10.0% | $533.96 | $554.87 | $578.56 | $605.64 | $636.89 |
| 11.0% | $464.82 | $480.15 | $497.28 | $516.55 | $538.39 |
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