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: $192.50 DETAILS
HIGH: $205.00
LOW: $175.00
MEDIAN: $195.00
CONSENSUS: $192.50
UPSIDE: 29.99%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Mild
Trading 4.9% above fair value
Current Price $148.09
Bear Case $113.15 23.6% downside ($113.15 - $148.09) / $148.09 = -23.6% 3% stage 1 growth, 12% discount
Fair Value $141.13 4.7% downside ($141.13 - $148.09) / $148.09 = -4.7% 6% stage 1 growth, 12% discount
Bull Case $165.54 11.8% upside ($165.54 - $148.09) / $148.09 = 11.8% 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 15.8x

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 $192.50 from 20 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $141.13 per share.

Warnings

Wall Street's average price target is $192.50 (from 20 analysts). Our estimate is 36% 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