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
Đã phân tích: 2026-05-14Cập nhật tiếp theo: 2026-08-14Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Giá
$471.02
▼ -137.96 (-29.29%)
Giá trị hợp lý
$333
$236–$427
Khuyến nghị
Bán
confidence 88/100
Tiềm năng tăng
-29.3%
upside to fair value
Biên an toàn
$283.10
MoS level · 15%
Vốn hóa thị trường
$104.1B
P/E fwd 27.7
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3CAGR
Kỳ2022-12-312023-12-312024-12-312025-12-31Trend
Doanh thu$15.99B$17.68B$19.84B$21.32B+10.1%
Lợi nhuận gộp$4.96B$5.86B$7.08B$7.71B+15.8%
Lợi nhuận hoạt động$2.42B$2.89B$3.50B$3.97B+17.9%
Lợi nhuận ròng$1.76B$2.02B$2.57B$2.92B+18.4%
EPS (pha loãng)$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%

Điểm chất lượng

Điểm Piotroski F
9 / 9
Điểm chất lượng tổng hợp 0–9
Điểm Altman Z
7.24
Rủi ro phá sản (>3 an toàn)
Điểm Beneish M
-2.47
Rủi ro thao túng lợi nhuận
OCF / Lợi nhuận ròng
1.1×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
23.4%
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Dòng tiền

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.

Phân bổ vốn

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

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
MARGINS FAQ

TT margins questions

  1. TT (TT)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.
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