Research / Stock / TT
T
TT
Trane Technologies plc
455.25
+2.29 +0.51%
close 2026-08-25
Assumptions
13.2%
Market is pricing 13.2%— you agree
Actually grew +16.9%/yrFCF, 2020–2025 — the market is pricing 3.7pts SLOWER than history
10 yrs
3.00%
9.24%
9.2% derived for this company beta 1.01 (1254d vs the S&P 500) · cost of equity 9.2% = 4.7% risk-free + 1.01 × 4.5% premium · treated as all-equity no market cap; capital structure assumed all-equity
Fair value
$454.68
-0.1%
At the market's assumptionsCurrent price $455.25Enterprise value 100.6B
Bear $311.11 (8.2% growth)Bull $662.25 (18.2%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 13.2%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
34% the 10 forecast years66% terminal value