Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Vontier Corp

VNTCIK 0001786842

Compare:ROP DOV BMI ITRI AME

Compare VNT

Intrinsic Value

VNT Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

VNT Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Vontier Corp, derived from annual filing data.

Read the DCF guide

DCF fair value

$20.92

Implied equity value $3B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$17.40 – $27.16

Bear

$17.40

Base

$20.92

Bull

$27.16

Model assumptions

Cash flow base

$387M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$20.92Baseline

Growth +1 pt$20.71-$0.20

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Vontier Corp, derived from annual filing data.

Read the DCF guide

DCF fair value

$20.92

Implied equity value $3B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$17.40 – $27.16

Bear

$17.40

Base

$20.92

Bull

$27.16

Model assumptions

Cash flow base

$387M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$20.92Baseline

Growth +1 pt$20.71-$0.20

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$5B

Less total debt

− $2B

Plus cash and equivalents

+ $492M

Equity value

After the bridge

$3B

Diluted shares

147,400,000

Fair value / share

$20.92