Transcat, Inc. logo TRNS - Transcat, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 8
HOLD 2
SELL 0
STRONG
SELL
0
| PRICE TARGET: $123.60 DETAILS
HIGH: $160.00
LOW: $94.00
MEDIAN: $113.00
CONSENSUS: $123.60
UPSIDE: 38.50%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 138.5% above fair value
Current Price $89.24
Bear Case $21.82 75.5% downside ($21.82 - $89.24) / $89.24 = -75.5% 5% stage 1 growth, 11% discount
Fair Value $37.42 58.1% downside ($37.42 - $89.24) / $89.24 = -58.1% 9% stage 1 growth, 11% discount
Bull Case $52.25 41.5% downside ($52.25 - $89.24) / $89.24 = -41.5% 11% stage 1 growth, 11% discount

Adjust Assumptions

8.7%
11.0%
3.0%

Key Value Driver

FCF growth rate (9% base case)

Terminal Value % of EV 38%
Implied Market Multiple 68.9x
Market is pricing in (growth) 25.5% vs our 8.7% 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 $123.60 from 10 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $37.42 per share.

Warnings

Stock-based employee pay equals 140% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.
Wall Street's average price target is $123.60 (from 10 analysts). Our estimate is 87% 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