TT is rated Sell at $471.02 versus the reconciled fair value midpoint of $333.06, implying -29.29% upside/downside. Confidence is separately disclosed at 88/100.
Bull: Accelerated regulatory push for green buildings drives outsized retrofit demand, pushing operating margins toward 18% and EPS growth above 15%. Even in this scenario, current pricing limits upside.
The biggest risk is that the bear-case drivers materialize: growth slows, margins compress, or competitive pressure reduces the fair-value range.
TT is rated Sell at $471.02 versus the reconciled fair value midpoint of $333.06, implying -29.29% upside/downside. Confidence is separately disclosed at 88/100.
Position sizing playbook →| Market cap | $104.1B | |
|---|---|---|
| Revenue (ttm) | 21.6B | |
| Net income (ttm) | 2.9B | |
| EPS (ttm) | $12.9 | |
| Shares out | 221.1M | |
| P/E (trailing) | 35.6x | |
| P/E (forward) | 27.7x | |
| Dividend | $4.20 (0.90%) | |
| Volume | 1,177,815 | |
| Beta | 1.26 | |
| Price target | $502 | +7.8% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $15.99B | $17.68B | $19.84B | $21.32B | +10.1% |
| Gross profit | $4.96B | $5.86B | $7.08B | $7.71B | +15.8% |
| Operating income | $2.42B | $2.89B | $3.50B | $3.97B | +17.9% |
| Net income | $1.76B | $2.02B | $2.57B | $2.92B | +18.4% |
| EPS (diluted) | $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% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $302 | 30% |
| Forward earnings | $343 | 25% |
| Owner earnings | $437 | 20% |
| Discounted earnings | $271 | 15% |
| FCFF DCF | $288 | 10% |
| Reverse DCF | $0.00 | 0% |
| Peg adjusted peer | $177 | 0% |
Recent company headlines from major financial publishers.
Bull case ties to the high end of the final fair-value range and requires better-than-modeled fundamentals or a durable improvement in the market multiple.
Base case ties to the final fair-value midpoint and assumes the accepted model-weight synthesis remains intact.
A sustained commercial real estate downturn combined with intensified competition compresses margins and stalls volume growth, dropping EPS growth to mid-single digits and triggering a severe multiple de-rating.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 30% | $302 | -35.3% | |
| Forward earnings | 25% | $343 | -26.5% | |
| Owner earnings | 20% | $437 | -6.2% | |
| Discounted earnings | 15% | $271 | -41.9% | |
| FCFF DCF | 10% | $288 | -38.3% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Peg adjusted peer | 0% | $177 | -61.9% | |
| Composite FV (weighted) | 100% | $333 | -29.3% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 7.4% | $404 | $446 | $496 | $560 | $597 |
| 8.4% | $341 | $370 | $404 | $446 | $496 |
| 9.4% | $295 | $317 | $341 | $370 | $404 |
| 10.4% | $260 | $277 | $295 | $317 | $341 |
| 11.4% | $233 | $246 | $260 | $277 | $295 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 6.9 | |
| Balance Sheet | 11% | 6.0 | |
| Profitability | 11% | 7.5 | |
| Revenue Growth | 11% | 6.0 | |
| Risk Assessment | 11% | 6.5 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 6.0 | |
| Capital Efficiency | 11% | 7.5 |
Upcoming earnings date and setup when available.