Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
24.08 USD22.54 USD28.13 USD
+170%
22.54 USDCurrent price is 169.7% above the base model value.
T
TechnologyScientific & Technical InstrumentsUnited States
Trimble Inc. (TRMB) Valuation Assumptions
Review Trimble Inc. (TRMB) valuation assumptions across intrinsic value, DCF, reverse DCF implied growth, EV/EBITDA, P/FCF, and financial trends.
NMS · US · USD
Latest price60.80 USD
30D-9.08%
Price vs model median+170%Model median is the median base output from applicable absolute models, excluding Reverse DCF.
Quick answer
What growth is the market currently pricing into TRMB?
At 60.80 USD, TickerVal's reverse DCF setup implies roughly 11.3% annual FCF growth for 10 years for TRMB, using the current normalized FCF base, a 9.5% discount rate, and 3.0% terminal growth. The rest of the page shows valuation assumptions, model differences, and source-data context for research reference.
What price implies
What does the current price imply?
At 60.80 USD, the model implies roughly 11.25% annual FCF growth for 10 years, with required long-term operating margin near 12.29% and terminal growth around 3%. This module is a research reference.
Implied FCF CAGR11.25%
10-year Reverse DCF scenario
Required long-term operating margin12.29%
Five-year median × 0.95
Implied terminal growth3%
From current model assumptions
Discount rate assumption9.5%
Estimated from current sector rules
Adjust assumptions+
Adjust assumptions
Move assumptions to see how the current price implied conditions change.
Forecast horizon10Y
Historical implied expectations
How does today's implied growth compare with history?
Calculated from selected historical prices and current normalized FCF assumptions, not a full point-in-time backtest.
Current implied FCF CAGR11.3%
5Y monthly median12.19%
Current vs 5Y median-0.89 pts
Showing 8 of 14 report price anchors
| Report price anchor | Price date | Anchor price | Implied FCF CAGR |
|---|---|---|---|
| Q1-2026 | 2026/04/06 | 65.07 USD | 12.15% |
| FY2026 | 2026/01/02 | 78.33 USD | 14.62% |
| Q1-2026 | 2026/01/02 | 78.33 USD | 14.62% |
| Q3-2025 | 2025/10/03 | 80.72 USD | 15.02% |
| Q2-2025 | 2025/07/07 | 78.63 USD | 14.67% |
| Q1-2026 | 2025/04/04 | 56.51 USD | 10.28% |
| Q1-2025 | 2025/03/31 | 65.65 USD | 12.27% |
| FY2025 | 2025/01/03 | 70.57 USD | 13.23% |
202612.52%
Avg 12.24% · Samples 5
202514.42%
Avg 14.11% · Samples 12
202411.14%
Avg 11.11% · Samples 12
20239.35%
Avg 9.03% · Samples 12
Historical valuation multiples
How have EV/EBITDA and P/FCF changed over the last 5 years?
Annual fiscal-period anchored: month-end prices are paired with the most recent annual fiscal period ending on or before each date, covering the last 5 years (54 monthly samples). Multiples are research references; financial-sector or otherwise non-comparable companies require sector-specific context.
P/E
Market cap divided by reported net income (annual fiscal-period snapshot).
34.63x
Near median · P58
Current5Y medianTypical range IQR
5Y median30.94x
Current34.63x · P58
5Y low 10.21xCurrent vs median+11.91%5Y high 58.39x
IQR 25.85–38.46x · 54 monthly samples
P/FCF
Market cap divided by reported free cash flow.
40.69x
Above history · P88
Current5Y medianTypical range IQR
5Y median33.46x
Current40.69x · P88
5Y low 19.58xCurrent vs median+21.6%5Y high 45.24x
IQR 25.23–38.71x · 54 monthly samples
EV/EBITDA
Enterprise value (market cap + debt − cash) divided by EBITDA.
19.98x
Below history · P3
Current5Y medianTypical range IQR
5Y median28.18x
Current19.98x · P3
5Y low 7.78xCurrent vs median-29.11%5Y high 44.23x
IQR 25.87–32.07x · 54 monthly samples
Month-end historical multiples
A date-friendly view for historical EV/EBITDA, P/FCF, and P/E queries.
Showing 8 of 54 month-end samples
| Month-end | Price | P/E | P/FCF | EV/EBITDA | Fiscal period used |
|---|---|---|---|---|---|
| 2026-05-08 | 60.80 USD | 34.63x | 40.69x | 19.98x | 2026-01-02 |
| 2026-04-30 | 67.32 USD | 38.34x | 45.05x | 21.97x | 2026-01-02 |
| 2026-03-31 | 65.23 USD | 37.15x | 43.65x | 21.33x | 2026-01-02 |
| 2026-02-27 | 66.87 USD | 38.09x | 44.75x | 21.83x | 2026-01-02 |
| 2026-01-30 | 67.60 USD | 38.5x | 45.24x | 22.05x | 2026-01-02 |
| 2025-12-31 | 78.35 USD | 12.87x | 38.91x | 28.9x | 2025-01-03 |
| 2025-11-28 | 81.42 USD | 13.38x | 40.43x | 30x | 2025-01-03 |
| 2025-10-31 | 79.75 USD | 13.1x | 39.6x | 29.4x | 2025-01-03 |
Valuation overview
How do the valuation assumptions fit together?
Trimble Inc. (TRMB) valuation on TickerVal is designed to help readers understand the operating expectations embedded in the current market price. At 60.80 USD, the page brings intrinsic value analysis, DCF outputs, reverse DCF implied growth, EV/EBITDA, P/FCF, and valuation assumptions into one research view within the Technology sector and the Scientific & Technical Instruments industry. Instead of treating one model as a final answer, TickerVal compares cash-flow, earnings-power, balance-sheet, and relative-multiple lenses so the differences between models are visible. The reverse DCF view currently shows implied growth of 11.3%, while the model median reference sits at +170% versus the current price. The DCF and reverse DCF sections focus on free cash flow, discount rate, terminal growth, and the long-term growth path implied by the current price. EV/EBITDA and P/FCF provide additional context for capital structure and cash-flow multiples. The financial trends section connects those valuation assumptions back to reported revenue of 4B USD, free cash flow of 361M USD, margins, and balance-sheet facts from public filings. Readers can use the layout to compare assumptions across models before reviewing the underlying source data. This page is intended for transparent research reference, model review, and assumption checking.
Valuation model range vs. current price
Each row shows a model output range, with a vertical line for the current price.
DCFCalculated
22.54 USD-28.13 USD
Earnings Power ValueCalculated
12.84 USD-12.84 USD
Graham NumberCalculated · Limited reference
30.94 USD-30.94 USD
Owner EarningsCalculated · Limited reference
77.11 USD-96.24 USD
Current price reference line
Why do valuation models give different answers?
Different models rely on different financial facts. The status blocks show which lenses fit this page data.
| Model | Fit | Context |
|---|---|---|
| DCF | Suitable | Useful when recurring free cash flow history exists; sensitive to growth and discount assumptions. |
| Owner Earnings | Limited | Latest owner-earnings proxy is an outlier, so this is a limited scenario reference. |
| Reverse DCF | Suitable | Shows the FCF growth implied by current price under stated assumptions. |
| Earnings Power Value | Suitable | Useful for mature operating profit, with limited emphasis on growth. |
| Graham Number | Limited | Works best when EPS and book value are both positive. |
| Dividend Discount Model | Not meaningful | Needs explicit dividend history, which is not included in the current version. |
| Net-Net Liquidation Value | Not meaningful | Requires current asset and liability detail beyond the current data set. |
| PEG | Limited | A quick growth multiple lens when EPS history is positive. |
| EV/EBITDA | Limited | Useful for capital structure context when operating profit is available. |
| P/FCF | Limited | A compact free-cash-flow multiple view for positive FCF years. |
| P/B | Limited | More useful for asset-heavy balance sheets than asset-light companies. |
| P/S | Limited | A revenue multiple lens when profit or FCF is not stable. |
| Peer Comparison | Not meaningful | Standardized peer comparisons are not included in the current version. |
Which valuation models are being calculated?
Hover each model row to inspect formulas and inputs.
Current price60.80 USD
Model median reference22.54 USD
Price vs model median+170%
Price date2026/05/08
24.08 USD22.54 USD28.13 USD
+170%
Calculated
Owner Earnings
Uses net income, D&A, and capex as an owner-earnings proxy.
82.38 USD77.11 USD96.24 USD
77.11 USDThis model is a limited scenario reference for this sector.Adjusted reference: 13.33 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.3%
Current price implies roughly 11.3% annualized FCF growth.
11.3%Current price implies roughly 11.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
12.84 USD12.84 USD12.84 USD
+374%
12.84 USDCurrent price is 373.6% above the base model value.
Updated: 2026/05/10
Which financial trends support the assumptions?
Annual financial metrics with switchable views. · Unit: USD
FY2026 · Jan 2026 report14 records
Revenue4B USD
Net income424M USD
Free cash flow361M USD
CapEx25M USD
Operating cash flow386M USD
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/01/03 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2025/01/03 | Restructuring charges | Restructuring | -64M USD | Medium |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2024/12/31 | Restructuring and merger costs | Restructuring | -13M USD | Medium |
| 2024/12/31 | Special income/charges | Other | 1B USD | Medium |
| 2023/12/29 | Business sale gain/loss | Asset sale gain/loss | 33M USD | Medium |
| 2023/12/29 | Restructuring charges | Restructuring | -8M USD | Medium |
| 2022/12/30 | Business sale gain/loss | Asset sale gain/loss | 123M USD | Medium |
| 2022/12/30 | Restructuring charges | Restructuring | -44M USD | Medium |
| 2026/04/03 | Restructuring charges | Restructuring | -2M USD | Medium |
| 2025/10/03 | Business sale gain/loss | Asset sale gain/loss | 3M USD | Medium |
| 2025/10/03 | Restructuring charges | Restructuring | -29M USD | Medium |
| 2025/07/04 | Business sale gain/loss | Asset sale gain/loss | 6M USD | Medium |
| 2025/07/04 | Restructuring charges | Restructuring | -10M USD | Medium |
| 2025/04/04 | Restructuring charges | Restructuring | -4M USD | Medium |
| 2025/03/31 | Restructuring and merger costs | Restructuring | -4M USD | Medium |
| 2025/03/31 | Special income/charges | Other | -4M USD | Medium |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2024/12/31 | Restructuring and merger costs | Restructuring | -1M USD | Medium |
| 2024/12/31 | Special income/charges | Other | -7M USD | Medium |
| 2024/09/27 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2024/09/27 | Restructuring charges | Restructuring | -13M USD | Medium |
Ad placement
Which reported financials feed the models?
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/02 | Annual | 4B USD | 424M USD | - | 361M USD | 1.76 | - |
| 2025/01/03 | Annual | 4B USD | 2B USD | 225M USD | 498M USD | 6.09 | 0.91 |
| 2024/12/31 | Annual | 4B USD | 2B USD | -1B USD | 498M USD | 6.09 | -4.6 |
| 2023/12/29 | Annual | 4B USD | 311M USD | 287M USD | 555M USD | 1.25 | 1.15 |
| 2022/12/30 | Annual | 4B USD | 450M USD | 371M USD | 348M USD | 1.8 | 1.49 |
Where does this data come from?
Open to inspect field-level SEC EDGAR source, filing form, and derived notes.
SEC EDGAR
Where does this data come from?
Open to inspect field-level SEC EDGAR source, filing form, and derived notes.
Frequently asked questions
Quick notes on price-implied expectations, model differences, and source data.
What is Trimble Inc.'s intrinsic value?
Trimble Inc.'s intrinsic value on TickerVal is reviewed through DCF outputs, reverse DCF implied growth, EV/EBITDA, P/FCF, valuation assumptions, and financial trends from public filings.
How is TRMB valued on TickerVal?
TickerVal values TRMB by comparing intrinsic value models, DCF and reverse DCF assumptions, cash-flow multiples, earnings-power references, and reported financial trends.
What does the current stock price imply?
The reverse DCF view estimates the free-cash-flow growth path implied by the current stock price under stated discount-rate and terminal-growth assumptions.
Which valuation models are used?
TickerVal uses DCF, reverse DCF, Owner Earnings, EPV, Graham Number, EV/EBITDA, P/FCF, P/B, P/S, and other model references where the underlying data is available.
Is this investment advice?
No. TickerVal does not provide investment advice, ratings, price targets, or buy/sell recommendations.
Early supporter list
Get notified as TickerVal adds saved assumptions.
Join the research reference list for product updates, model notes, and transparent assumption workflows.
Ad placement