TRMB Trimble Inc.
Technology
Price
$58.17
Intrinsic value
$9.53
Buy price
$7.62
Discount
-510.6%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $505,300,000.00
- Total debt
- $1,412,800,000.00
- Cash & STI
- $234,100,000.00
- Shares out.
- 236,900,000
Overvalued
Intrinsic value$9.53
Buy price (with MOS)$7.62
Current price$58.17
Discount to intrinsic value-510.5%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 12.9%
- Current ROE
- 7.3%
- Minimum ROE
- 6.9%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.24x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.11x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 41.1%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.