Goldridge Terminal Logo Goldridge Terminal
Popular
Login

Add to Watchlist
Pro Chart

Trimble Inc.

NasdaqGS: TRMB · Real-Time Price · USD
57.98
-0.46 (-0.79%)
At close: Aug 11, 2026, 3:59 PM
57.60
-0.66%
Pre-market: 8:50 AM

DCF Calculator

Current Price
$57.98
DCF Fair Value (today)
$47 -18.94%
Margin of Safety
-23%
Implied Growth
+4.92%

Market expectation

DCF Valuation
Fairly Valued
Buy Below (Margin)
30%
$33
20%
$38
10%
$42

Historical and Projected Free Cash Flow

Sensitivity Analysis

Fair values at different growth and discount rate combinations

Growth / Discount8%10%12%14%
-5%$39$35$32$29
0%$50$46$42$38
+5%$64$58$53$49
+10%$80$73$67$61
+15%$100$92$84$77
+20%$124$113$104$95
Undervalued
Overvalued
Current

DCF Calculation Breakdown

Step 1: Project Free Cash Flow

The most recent Free Cash Flow (TTM) value is 480.5M as of Mar 31, 2026.

We will project this out 5 years with a yearly growth rate of 1.22%.

Starting with 480.5M and growing at 1.22% for 5 years, we estimate Free Cash Flow will be 510.53M.

Step 2: Project Future Diluted Shares Outstanding

The most recent Diluted Shares Outstanding value is 233.11M.

We will project this out 5 year(s) with a growth rate of -1.28%.

Estimated Diluted Shares Outstanding: 218.57M.

Step 3: Project Future Stock Price

Using a price ratio of 33.37, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding) × Price Ratio

(510.53M ÷ 218.57M) × 33.37 = $77

Step 4: Project Future Dividends Paid

Forward dividend per share: $0.

Projected over 5 years with a growth rate of n/a, dividends add to total shareholder return.

Expected dividends in 5 years: $0.

Step 5: Discount the Projected Stock Price

Projected stock price: $77.

Including dividends, total future value: $77.

Discounted at 10% per year over 5 years → Fair Value: $47.