What is Teleflex Inc worth?
With the base-case assumptions below, a discounted cash flow model on Teleflex Inc's reported free cash flow gives -$55.74 per share. The share price was $122.07 on September 25, 2026, 319% 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% | -$55.86 | -146% |
| Base | -4.5% | 9.0% | -$55.74 | -146% |
| Bull | 0.5% | 8.0% | -$55.50 | -145% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$55.66 | -$55.63 | -$55.60 | -$55.56 | -$55.52 |
| 8.0% | -$55.72 | -$55.70 | -$55.68 | -$55.66 | -$55.63 |
| 9.0% | -$55.76 | -$55.75 | -$55.74 | -$55.72 | -$55.71 |
| 10.0% | -$55.79 | -$55.79 | -$55.78 | -$55.77 | -$55.76 |
| 11.0% | -$55.82 | -$55.82 | -$55.81 | -$55.80 | -$55.80 |
Where the presets come from
Base: years 1 to 5 grow at Teleflex Inc's revenue growth rate over the last 5 fiscal years (-4.7% 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