Valuation models
price $436.20 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused149.34 – 205.81173.55151% overvaluedDCF · Perpetuity growth · 10y168.26 – 229.57194.58124% overvaluedDCF · EBITDA exit · 5y322.22 – 352.53336.9729% overvaluedDCF · EBITDA exit · 10y295.93 – 348.23320.8536% overvaluedP/E · peers276.00 – 367.45319.1737% overvaluedP/E · own history245.73 – 437.62350.8324% overvaluedPEG—330.9832% overvaluedEV/EBITDA · peers233.00 – 464.06251.7573% overvaluedEV/Revenue · peers326.81 – 412.46353.0624% overvaluedEarnings power value52.12 – 80.3764.13580% overvaluedDividend discount83.45 – 163.51115.86276% overvaluedWall St. consensus target—490.0011% belowCost of capital (WACC)—10.02%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen. The price is 151% above the model value: the models see only the filed business, and a company priced on businesses with no revenue line yet is better taken apart, as Tesla is.
Model value · DCF · Perpetuity growth · 5y
173.55
Rockwell Automation closed at $436.20 — overvalued by 151% vs model.
149.34the model's range205.81
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
64.13 – 353.06
Wall St. target
490.00 11% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Revenue declining (~-4% recent)Moderate margins (10% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.