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
已分析: 2026-05-14下次更新: 2026-08-14Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
股价
$471.02
▼ -137.96 (-29.29%)
公允价值
$333
$236–$427
评级
卖出
confidence 88/100
上行空间
-29.3%
upside to fair value
安全边际
$283.10
MoS level · 15%
市值
$104.1B
P/E fwd 27.7
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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 看空情景

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.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3CAGR
期间2022-12-312023-12-312024-12-312025-12-31Trend
营业收入$15.99B$17.68B$19.84B$21.32B+10.1%
毛利$4.96B$5.86B$7.08B$7.71B+15.8%
营业利润$2.42B$2.89B$3.50B$3.97B+17.9%
净利润$1.76B$2.02B$2.57B$2.92B+18.4%
每股收益(摊薄)$7.48$8.77$11.24$12.98+20.2%
EBITDA$2.72B$3.15B$3.86B$4.28B+16.3%
研发
销售管理费用$2.55B$2.96B$3.58B$3.74B+13.7%

质量评分

Piotroski F 评分
9 / 9
0–9 质量综合
Altman Z 评分
7.24
破产风险 (>3 安全)
Beneish M 评分
-2.47
盈利操纵风险
OCF / 净利润
1.1×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
23.4%
投入资本回报率
第 3 节

Numbers analysis

现金流

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.

资本配置

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

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
INCOME STATEMENT FAQ

TT income statement questions

  1. Our financial-history view of TT (TT) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
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