/
DCF Valuation
Base-case fair value
$717.22
Intrinsic $956.29 · 25% MOS
Current price: $1238.74
Base-case summary
Our base-case DCF for TransDigm Group INC (TDG) projects 10 years of free cash flow growth at 18.0% for years 1–5 and 9.0% for years 6–10, anchored to 18.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.9B in trailing free cash flow, this produces an intrinsic value of $956.29 per share. A 25% safety margin gives a fair value of $717.22, suggesting the stock is currently 42% overvalued against the $1238.74 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.9B
Cash & equivalents
$3.9B
Total debt
$31.4B
Shares outstanding
58M