Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Novanta Inc. Tangible Equity Units's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from 6.5% to 4.0% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 69, DPO 60, DIO 120). At a 8.7% WACC with mid-year discounting, the terminal value (78% of enterprise value) is derived from the Gordon Growth Model on Year 6 FCFF at a 3.0% perpetual rate. After subtracting net debt, the equity value implies a fair price of $45.06 per share, suggesting NOVTU is overvalued by 25.9% at the current price of $60.85.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 101 | 108 | 113 | 119 | 124 | 128 |
| (−) Net Interest | 23 | 24 | 26 | 27 | 28 | 29 |
| (+) D&A | 3 | 6 | 10 | 14 | 18 | 18 |
| EBITDA | 127 | 139 | 149 | 160 | 169 | 175 |
| (−) Tax | 23 | 25 | 26 | 27 | 28 | 29 |
| (−) CapEx | 17 | 18 | 19 | 20 | 20 | 21 |
| (−) ΔWC | 19 | 19 | 16 | 17 | 14 | 14 |
| Free Cash Flow (FCFF) | 68 | 77 | 89 | 96 | 107 | 110 |
| Terminal Value | 1,921 | |||||
| WACC / Discount Rate | 8.7% | |||||
| Long-term Growth Rate | 3.0% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 65 | 68 | 72 | 72 | 73 | 1,264 |
| Enterprise Value | 1,615 | |||||
| Projection Period | 351 | 21.7% | ||||
| Terminal Value | 1,264 | 78.3% | ||||
| (−) Current Net Debt | (39) | |||||
| Equity Value | 1,654 | |||||
| (/) Outstanding Shares | 37 | |||||
| Fair Price | $45.06 | |||||
| WACC \ Terminal Growth Rate | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 6.7% | $57 | $62 | $69 | $78 | $90 |
| 7.7% | $47 | $50 | $55 | $60 | $66 |
| 8.7% | $40 | $42 | $45 | $48 | $52 |
| 9.7% | $35 | $36 | $38 | $41 | $43 |
| 10.7% | $31 | $32 | $34 | $35 | $37 |
Current price: $60.85. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Novanta Inc. Tangible Equity Units's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from 6.5% to 3.3% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 69, DPO 60, DIO 120). At a 8.7% WACC with mid-year discounting, the terminal value (61% of enterprise value) is derived from the Gordon Growth Model on Year 11 FCFF at a 3.0% perpetual rate. After subtracting net debt, the equity value implies a fair price of $47.84 per share, suggesting NOVTU is overvalued by 21.4% at the current price of $60.85.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 101 | 108 | 113 | 119 | 125 | 130 | 136 | 141 | 146 | 151 | 155 |
| (−) Net Interest | 23 | 24 | 26 | 27 | 28 | 29 | 31 | 32 | 33 | 34 | 35 |
| (+) D&A | 3 | 6 | 10 | 14 | 18 | 19 | 20 | 20 | 21 | 22 | 23 |
| EBITDA | 127 | 139 | 149 | 160 | 170 | 178 | 186 | 193 | 200 | 207 | 213 |
| (−) Tax | 23 | 25 | 26 | 27 | 28 | 30 | 31 | 32 | 33 | 34 | 35 |
| (−) CapEx | 17 | 18 | 19 | 20 | 20 | 21 | 22 | 23 | 24 | 25 | 25 |
| (−) ΔWC | 19 | 19 | 16 | 17 | 16 | 16 | 16 | 15 | 15 | 14 | 14 |
| Free Cash Flow (FCFF) | 68 | 77 | 89 | 96 | 105 | 111 | 117 | 123 | 128 | 134 | 138 |
| Terminal Value | 2,404 | ||||||||||
| WACC / Discount Rate | 8.7% | ||||||||||
| Long-term Growth Rate | 3.0% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 65 | 68 | 72 | 72 | 72 | 70 | 68 | 65 | 63 | 60 | 1,040 |
| Enterprise Value | 1,717 | ||||||||||
| Projection Period | 676 | 39.4% | |||||||||
| Terminal Value | 1,040 | 60.6% | |||||||||
| (−) Current Net Debt | (39) | ||||||||||
| Equity Value | 1,756 | ||||||||||
| (/) Outstanding Shares | 37 | ||||||||||
| Fair Price | $47.84 | ||||||||||
| WACC \ Terminal Growth Rate | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 6.7% | $63 | $67 | $74 | $82 | $93 |
| 7.7% | $51 | $54 | $58 | $62 | $68 |
| 8.7% | $44 | $46 | $48 | $51 | $54 |
| 9.7% | $38 | $39 | $41 | $42 | $45 |
| 10.7% | $33 | $34 | $35 | $37 | $38 |
Current price: $60.85. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Novanta Inc. Tangible Equity Units's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from 6.5% to 4.0% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 69, DPO 60, DIO 120). At a 8.7% WACC with mid-year discounting, the terminal value (88% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 23.2x to Year 6 EBITDA. After subtracting net debt, the equity value implies a fair price of $82.84 per share, suggesting NOVTU is undervalued by 36.1% at the current price of $60.85.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 101 | 108 | 113 | 119 | 124 | 127 |
| (−) Net Interest | 23 | 24 | 26 | 27 | 28 | 29 |
| (+) D&A | 3 | 6 | 10 | 14 | 18 | 18 |
| EBITDA | 127 | 139 | 149 | 160 | 169 | 174 |
| (−) Tax | 23 | 25 | 26 | 27 | 28 | — |
| (−) CapEx | 17 | 18 | 19 | 20 | 20 | — |
| (−) ΔWC | 19 | 19 | 16 | 17 | 14 | — |
| Free Cash Flow (FCF) | 68 | 77 | 89 | 96 | 107 | — |
| Peers' EBITDA Multiple | 23.2x | |||||
| Terminal Value | 4,029 | |||||
| WACC / Discount Rate | 8.74% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 65 | 68 | 72 | 72 | 73 | 2,650 |
| Enterprise Value | 3,001 | |||||
| Projection Period | 351 | 11.7% | ||||
| Terminal Value | 2,650 | 88.3% | ||||
| (−) Current Net Debt | (39) | |||||
| Equity Value | 3,041 | |||||
| (÷) Outstanding Shares | 37M | |||||
| Fair Price | $83 | +36.1% | ||||
| WACC \ EV/EBITDA Exit Multiple | 19.2x | 21.2x | 23.2x | 25.2x | 27.2x |
|---|---|---|---|---|---|
| 6.7% | $77 | $83 | $90 | $97 | $104 |
| 7.7% | $73 | $80 | $86 | $93 | $100 |
| 8.7% | $70 | $77 | $83 | $89 | $95 |
| 9.7% | $67 | $73 | $79 | $85 | $91 |
| 10.7% | $65 | $70 | $76 | $82 | $87 |
Current price: $60.85. Green = undervalued, Red = overvalued.
Based on default parameters
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Novanta Inc. Tangible Equity Units's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from 6.5% to 3.3% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 69, DPO 60, DIO 120). At a 8.7% WACC with mid-year discounting, the terminal value (76% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 23.2x to Year 11 EBITDA. After subtracting net debt, the equity value implies a fair price of $77.50 per share, suggesting NOVTU is undervalued by 27.4% at the current price of $60.85.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 101 | 108 | 113 | 119 | 125 | 130 | 136 | 141 | 146 | 151 | 154 |
| (−) Net Interest | 23 | 24 | 26 | 27 | 28 | 29 | 31 | 32 | 33 | 34 | 35 |
| (+) D&A | 3 | 6 | 10 | 14 | 18 | 19 | 20 | 20 | 21 | 22 | 23 |
| EBITDA | 127 | 139 | 149 | 160 | 170 | 178 | 186 | 193 | 200 | 207 | 212 |
| (−) Tax | 23 | 25 | 26 | 27 | 28 | 30 | 31 | 32 | 33 | 34 | — |
| (−) CapEx | 17 | 18 | 19 | 20 | 20 | 21 | 22 | 23 | 24 | 25 | — |
| (−) ΔWC | 19 | 19 | 16 | 17 | 16 | 16 | 16 | 15 | 15 | 14 | — |
| Free Cash Flow (FCF) | 68 | 77 | 89 | 96 | 105 | 111 | 117 | 123 | 128 | 134 | — |
| Peers' EBITDA Multiple | 23.2x | ||||||||||
| Terminal Value | 4,920 | ||||||||||
| WACC / Discount Rate | 8.74% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 65 | 68 | 72 | 72 | 72 | 70 | 68 | 65 | 63 | 60 | 2,129 |
| Enterprise Value | 2,805 | ||||||||||
| Projection Period | 676 | 24.1% | |||||||||
| Terminal Value | 2,129 | 75.9% | |||||||||
| (−) Current Net Debt | (39) | ||||||||||
| Equity Value | 2,845 | ||||||||||
| (÷) Outstanding Shares | 37M | ||||||||||
| Fair Price | $78 | +27.4% | |||||||||
| WACC \ EV/EBITDA Exit Multiple | 19.2x | 21.2x | 23.2x | 25.2x | 27.2x |
|---|---|---|---|---|---|
| 6.7% | $79 | $85 | $91 | $97 | $103 |
| 7.7% | $73 | $78 | $84 | $89 | $95 |
| 8.7% | $68 | $73 | $78 | $83 | $88 |
| 9.7% | $62 | $67 | $72 | $76 | $81 |
| 10.7% | $58 | $62 | $66 | $70 | $75 |
Current price: $60.85. Green = undervalued, Red = overvalued.
Based on default parameters
Using the industry peer median P/E Multiples multiple (trailing + forward), Novanta Inc. Tangible Equity Units (NOVTU) has a fair value of $83.60 based on 8 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Novanta Inc. Tangible Equity UnitsNOVTU | 2,233 | 41.4x | 20.1x |
| Amphenol Corporation | 155,483 | 37.9x | 38.2x |
| Corning Incorporated | 125,689 | 79.2x | 75.0x |
| TE Connectivity Ltd. | 61,563 | 34.0x | 24.4x |
| Keysight Technologies, Inc. | 50,241 | 60.0x | 41.4x |
| Garmin Ltd. | 46,732 | 28.3x | 34.3x |
| Celestica Inc. | 33,605 | 40.1x | 76.7x |
| Teledyne Technologies Incorporated | 29,265 | 33.5x | 32.5x |
| Jabil Inc. | 28,572 | 45.2x | 31.8x |
| Industry Median | 39.0x | 36.3x | |
| (*) Profit after tax | 54 | 111 | |
| Equity Value | 2,098 | 4,038 | |
| (/) Outstanding shares | 37 | 37 | |
| Fair Price | $57 | $110 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Novanta Inc. Tangible Equity Units (NOVTU) has a fair value of $117.34 based on 9 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Novanta Inc. Tangible Equity UnitsNOVTU | 2,233 | 12.3x | 12.7x |
| Amphenol Corporation | 155,483 | 23.2x | 23.4x |
| Corning Incorporated | 125,689 | 36.0x | 39.2x |
| TE Connectivity Ltd. | 61,563 | 16.2x | 16.2x |
| Keysight Technologies, Inc. | 50,241 | 36.0x | 36.3x |
| Garmin Ltd. | 46,732 | 21.6x | 25.3x |
| Coherent, Inc. | 40,154 | 39.0x | 48.6x |
| Celestica Inc. | 33,605 | 27.5x | 36.4x |
| Teledyne Technologies Incorporated | 29,265 | 21.2x | 23.0x |
| Jabil Inc. | 28,572 | 16.6x | 17.3x |
| Industry Median | 23.2x | 25.3x | |
| (*) EBITDA | 179 | 173 | |
| = Enterprise Value | 4,143 | 4,392 | |
| (-) Net Debt | -39 | -39 | |
| Equity Value | 4,182 | 4,431 | |
| (/) Outstanding shares | 37 | 37 | |
| Fair Price | $114 | $121 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Novanta Inc. Tangible Equity Units (NOVTU) has a fair value of $178.57 based on 10 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Novanta Inc. Tangible Equity UnitsNOVTU | 2,233 | 2.2x | 2.3x |
| Amphenol Corporation | 155,483 | 6.9x | 7.0x |
| Corning Incorporated | 125,689 | 8.6x | 9.4x |
| Sandisk Corporation | 106,956 | 14.6x | 6.9x |
| TE Connectivity Ltd. | 61,563 | 3.9x | 3.9x |
| Keysight Technologies, Inc. | 50,241 | 9.6x | 9.6x |
| Garmin Ltd. | 46,732 | 6.2x | 7.2x |
| Coherent, Inc. | 40,154 | 7.4x | 9.2x |
| Celestica Inc. | 33,605 | 2.7x | 3.6x |
| Teledyne Technologies Incorporated | 29,265 | 5.2x | 5.6x |
| Jabil Inc. | 28,572 | 1.0x | 1.1x |
| Industry Median | 6.5x | 7.0x | |
| (*) Revenue | 981 | 951 | |
| = Enterprise Value | 6,413 | 6,616 | |
| (-) Net Debt | -39 | -39 | |
| Equity Value | 6,452 | 6,656 | |
| (/) Outstanding shares | 37 | 37 | |
| Fair Price | $176 | $181 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.