investorscraft@gmail.com

Intrinsic ValueTeledyne Technologies Incorporated (TDY)

Previous Close$556.29
Intrinsic Value
Upside potential
Previous Close
$556.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Teledyne Technologies Incorporated operates as a leading provider of sophisticated instrumentation, digital imaging products, aerospace and defense electronics, and engineered systems. The company serves diverse end markets, including industrial automation, energy, environmental monitoring, and defense, leveraging its technological expertise to deliver high-value solutions. Teledyne’s revenue model is driven by a mix of recurring service contracts, product sales, and government-funded R&D projects, ensuring stability across economic cycles. Its market position is strengthened by a reputation for innovation, precision engineering, and long-term customer relationships in niche, high-barrier-to-entry segments. The company competes globally, often as a preferred supplier due to its ability to integrate complex systems and deliver mission-critical reliability. Teledyne’s acquisitions, such as FLIR, have expanded its capabilities in thermal imaging and sensing, further solidifying its leadership in defense and commercial markets. This strategic diversification mitigates sector-specific risks while capitalizing on cross-selling opportunities.

Revenue Profitability And Efficiency

Teledyne reported $5.67 billion in revenue for FY 2024, with net income of $819.2 million, reflecting a robust net margin of approximately 14.4%. Diluted EPS stood at $17.21, demonstrating efficient earnings conversion. Operating cash flow of $1.19 billion underscores strong operational execution, while capital expenditures of $83.7 million indicate disciplined reinvestment, yielding a high free cash flow margin.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified portfolio and high-margin segments, particularly in defense and aerospace. With a capital-light model in certain divisions, Teledyne achieves superior returns on invested capital. Its ability to monetize R&D through government contracts and commercial applications enhances capital efficiency, as evidenced by consistent cash flow generation.

Balance Sheet And Financial Health

Teledyne maintains a solid balance sheet with $649.8 million in cash and equivalents, against total debt of $2.65 billion. The manageable leverage ratio and strong cash flow provide flexibility for strategic investments or M&A. The absence of dividends suggests a focus on reinvestment and debt reduction, aligning with growth priorities.

Growth Trends And Dividend Policy

Organic growth is driven by demand for advanced sensing and imaging technologies, complemented by accretive acquisitions. Teledyne does not pay dividends, opting instead to allocate capital toward R&D and strategic expansions. This policy reflects a growth-oriented approach, targeting long-term value creation through innovation and market penetration.

Valuation And Market Expectations

The market values Teledyne at a premium, reflecting its leadership in high-tech niches and consistent execution. Investors likely anticipate sustained growth from defense budgets and industrial automation trends, pricing in expectations of mid-single-digit revenue expansion and margin stability.

Strategic Advantages And Outlook

Teledyne’s competitive edge lies in its proprietary technologies, diversified customer base, and integration capabilities. Near-term headwinds include supply chain volatility, but long-term prospects remain strong due to secular trends in defense, environmental monitoring, and automation. Strategic acquisitions and R&D investments position the company for sustained outperformance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount