TGM's two-stage DCF values Veralto Corporation (VLTO) between $50.06 and $94.01 depending on assumptions, with a base case of $66.47. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (7.9%) reflects its beta.
What would today's price require?
$98.52 is justified only if free cash flow grows about +12.0% a year (fading to 2.5% long-run) at a 7.9% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 8.9% | $50.06 |
| Base case | 2.9%/yr | 7.9% | $66.47 |
| Optimistic | 5.9%/yr | 6.9% | $94.01 |
| Third-party model estimate (FMP) | independent reference · retrieved Aug 7, 2026 · assumptions not provided | $76.70 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$98.52
Market-Implied Growth
+12.0%/yr
vs +1.0% 5Y actual
Model Scenario Range
$50.06 – $94.01
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for VLTO (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $872.5M · 0.24B shares · net debt $642.0M
Estimated Fair Value
$66.47
-32.5% vs $98.52
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.9%/yr FCF growth and 10-year horizon fixed. Green = above today's $98.52; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.9% | $85.17 | $94.78 | $107 | $124 | $148 |
| 6.9% | $68.81 | $74.83 | $82.21 | $91.47 | $103 |
| 7.9% | $57.57 | $61.65 | $66.47 | $72.27 | $79.38 |
| 8.9% | $49.37 | $52.29 | $55.65 | $59.58 | $64.23 |
| 9.9% | $43.12 | $45.30 | $47.76 | $50.57 | $53.82 |
