The Middleby Corporation logo MIDD - The Middleby Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 15
HOLD 4
SELL 1
STRONG
SELL
0
| PRICE TARGET: $192.00 DETAILS
HIGH: $205.00
LOW: $160.00
MEDIAN: $200.00
CONSENSUS: $192.00
UPSIDE: 41.52%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Mild
Trading 3.8% below fair value
Current Price $135.67
Bear Case $113.05 16.7% downside ($113.05 - $135.67) / $135.67 = -16.7% 3% stage 1 growth, 12% discount
Fair Value $141.01 3.9% upside ($141.01 - $135.67) / $135.67 = 3.9% 6% stage 1 growth, 12% discount
Bull Case $165.40 21.9% upside ($165.40 - $135.67) / $135.67 = 21.9% 7% stage 1 growth, 12% discount

Adjust Assumptions

5.6%
12.0%
3.0%

Key Value Driver

FCF growth rate (6% base case)

Terminal Value % of EV 31%
Implied Market Multiple 14.7x
Market is pricing in (growth) 6.6% vs our 5.6% 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 $192.00 from 20 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $141.01 per share.

Warnings

Wall Street's average price target is $192.00 (from 20 analysts). Our estimate is 35% 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