/
DCF Valuation
Base-case fair value
$58.53
Intrinsic $78.04 · 25% MOS
Current price: $86.05
Base-case summary
Our base-case DCF for Veralto Corp (VLTO) projects 10 years of free cash flow growth at 4.4% for years 1–5 and 2.2% for years 6–10, anchored to 4.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.0B in trailing free cash flow, this produces an intrinsic value of $78.04 per share. A 25% safety margin gives a fair value of $58.53, suggesting the stock is currently 32% overvalued against the $86.05 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
$1.0B
Cash & equivalents
$1.4B
Total debt
$2.9B
Shares outstanding
249M