VLTO Veralto Corporation
Industrials
Price
$97.47
Intrinsic value
$28.84
Buy price
$23.07
Discount
-238.0%
DCF walkthrough
Near-term growth (g1)4.16%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,103,000,000.00
- Total debt
- $3,592,999,936.00
- Cash & STI
- $2,119,000,064.00
- Shares out.
- 245,800,000
Overvalued
Intrinsic value$28.85
Buy price (with MOS)$23.08
Current price$97.47
Discount to intrinsic value-237.8%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 39.5%
- Current ROE
- 30.3%
- Minimum ROE
- 26.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.16x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.12x
Technical chart
Confluence: DOWNTREND (1/3)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(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 42%
- 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.