Skip to content
StockMarketAgent
Direct answer
TT trades against a final fair-value range of $236.15-$427.31, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $236, high $427, with mid-point at $333.
Stock analysis

TT fair value $236–$427

By StockMarketAgent.AI team· supervised by
विश्लेषित: 2026-05-14अगला अद्यतन: 2026-08-14Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
मूल्य
$471.02
▼ -137.96 (-29.29%)
उचित मूल्य
$333
$236–$427
रेटिंग
बेचें
confidence 88/100
ऊपरी अंतर
-29.3%
upside to fair value
सुरक्षा मार्जिन
$283.10
MoS level · 15%
बाज़ार पूंजीकरण
$104.1B
P/E fwd 27.7
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • Composite fair value $333 with high case $427.
  • Implied downside of 29.3% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$333
Margin of safety
-41.4%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$471.02Price
Low $236.15
Mid $333.06
High $427.31

TT trades against a final fair-value range of $236.15-$427.31, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Installed base and sticky aftermarket
    Installed base and sticky aftermarket service loops
  • Technological leadership in energy efficiency
    Technological leadership in energy efficiency
  • Cycle upside
    Driven by global regulatory pushes for green buildings and massive deferred maintenance retrofits.

§2 बेयर केस

A severe macro contraction combined with raw material inflation tests pricing power. Given the extreme premium valuation, any sequential backlog decline or book-to-bill ratio slipping below 1.0x triggers an immediate multiple de-rating.

इस थीसिस के टूटने के तरीक़े

Commercial Real Estate Collapse

· Medium

Sustained downturn in commercial real estate sharply reduces new HVAC installations and stalls aftermarket retrofit volume.

FV impact
Drives intrinsic value toward the $236 downside bound.
Trigger
12-24 months

Margin Compression

Low-Medium· Low

Intensified competition forces pricing concessions, failing to offset supply chain and input cost inflation, stalling margin expansion.

FV impact
Caps operating margins below 16%, invalidating terminal P/E of 22x.
Trigger
24-36 months

Regulatory Rollbacks

· Low

Reversals on global decarbonization mandates and energy efficiency subsidies remove the primary non-cyclical growth override.

FV impact
Reduces terminal growth rate to <2%, dragging DCF values.
Trigger
36-48 months
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
Sequential decline in equipment backlog.MonitorDeterioration versus the report thesis
Book-to-bill ratio falling below 1.0x.MonitorDeterioration versus the report thesis
Operating margins failing to breach or maintain the 16.0% threshold.MonitorDeterioration versus the report thesis
Deceleration in aftermarket service revenue growth.MonitorDeterioration versus the report thesis
Erosion of OCF-to-NI conversion below 1.0x.MonitorDeterioration versus the report thesis

§3 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड
लाइन आइटमT−0T−1T−2T−3CAGR
अवधि2022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$15.99B$17.68B$19.84B$21.32B+10.1%
सकल लाभ$4.96B$5.86B$7.08B$7.71B+15.8%
परिचालन आय$2.42B$2.89B$3.50B$3.97B+17.9%
शुद्ध आय$1.76B$2.02B$2.57B$2.92B+18.4%
EPS (डाइल्यूटेड)$7.48$8.77$11.24$12.98+20.2%
EBITDA$2.72B$3.15B$3.86B$4.28B+16.3%
R&D
SG&A$2.55B$2.96B$3.58B$3.74B+13.7%

गुणवत्ता स्कोर

Piotroski F-स्कोर
9 / 9
0–9 गुणवत्ता समग्र
Altman Z-स्कोर
7.24
दिवालियापन जोखिम (>3 सुरक्षित)
Beneish M-स्कोर
-2.47
आय में हेरफेर का जोखिम
OCF / शुद्ध आय
1.1×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Pass
सेक्टर-समायोजित गेट
ROIC
23.4%
निवेशित पूँजी पर प्रतिफल
खंड 3

Numbers analysis

नकद प्रवाह

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

पूँजी आवंटन

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
BALANCE SHEET FAQ

TT balance sheet questions

  1. TT (TT)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

TT — frequently asked questions

  1. Based on our latest analysis, TT looks meaningfully overvalued. The current price is $471 versus a composite fair-value midpoint of $333 (range $236–$427), which implies roughly 29.3% downside to the midpoint.
Related coverage

Names readers of TT also follow

Same archetype: mature-compounder