Rockwell Automation, Inc. logo ROK - Rockwell Automation, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 12
HOLD 25
SELL 2
STRONG
SELL
0
| PRICE TARGET: $484.43 DETAILS
HIGH: $525.00
LOW: $430.00
MEDIAN: $500.00
CONSENSUS: $484.43
UPSIDE: 3.73%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 100.8% above fair value
Current Price $467.00
Bear Case $186.02 60.2% downside ($186.02 - $467.00) / $467.00 = -60.2% $8.30 × 12x P/E
Fair Value $232.52 50.2% downside ($232.52 - $467.00) / $467.00 = -50.2% $8.30 × 15x P/E
Bull Case $279.04 40.2% downside ($279.04 - $467.00) / $467.00 = -40.2% $8.30 × 18x P/E

Adjust Assumptions

15.0x
8.3$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 56.2x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $484.43 from 39 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $232.52 per share.

Warnings

Dividend-based valuation: $154.03 (above our primary estimate by 24%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $484.43 (from 39 analysts). Our estimate is 74% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples