Valuation models
price $1,146.81 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused624.82 – 1,260.92870.7532% overvaluedDCF · Perpetuity growth · 10y796.50 – 1,538.111,083.136% overvaluedDCF · EBITDA exit · 5y1,306.31 – 1,466.801,384.3617% undervaluedDCF · EBITDA exit · 10y1,412.32 – 1,742.301,569.2527% undervaluedP/E · peers1,419.68 – 1,742.631,519.5525% undervaluedP/E · own history1,589.08 – 2,153.521,943.8941% undervaluedPEG—1,028.9811% overvaluedEV/EBITDA · peers1,273.87 – 1,928.481,760.8535% undervaluedEV/Revenue · peers217.07 – 666.70420.68173% overvaluedEarnings power value91.16 – 374.20204.09462% overvaluedDividend discount1,549.05 – 3,759.152,330.8751% undervaluedWall St. consensus target—1,405.0018% belowCost of capital (WACC)—7.42%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
870.75
TransDigm Group closed at $1,146.81 — overvalued by 32% vs model.
624.82the model's range1,260.92
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
204.09 – 2,330.87
Wall St. target
1,405.00 18% below
Above model, 1y
2 of 30 days
How it is valued
Valued asProfitable Growth
Moderate growth (~16% recent)High profitability (23% net margin)Strong dividend yieldHighly cyclical earningsHigh leverage (D/E 5.0x)
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.