Chart Industries, Inc. logo GTLS - Chart Industries, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 20
HOLD 17
SELL 0
STRONG
SELL
0
| PRICE TARGET: $193.81 DETAILS
HIGH: $240.00
LOW: $160.00
MEDIAN: $201.50
CONSENSUS: $193.81
DOWNSIDE: 7.68%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 261.0% above fair value
Current Price $209.93
Bear Case $0.00 100.0% downside ($0.00 - $209.93) / $209.93 = -100.0% 3% stage 1 growth, 12% discount
Fair Value $58.14 72.3% downside ($58.14 - $209.93) / $209.93 = -72.3% 5% stage 1 growth, 12% discount
Bull Case $0.00 100.0% downside ($0.00 - $209.93) / $209.93 = -100.0% 6% stage 1 growth, 12% discount

Adjust Assumptions

4.6%
12.0%
3.0%

Key Value Driver

FCF growth rate (5% base case)

Terminal Value % of EV 30%
Implied Market Multiple 66.2x
Market is pricing in (growth) 27.1% vs our 4.6% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $193.81 from 37 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $58.14 per share.

Warnings

Wall Street's average price target is $193.81 (from 37 analysts). Our estimate is 100% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions