TELEDYNE TECHNOLOGIES INC

TDY· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoWATCH|4 mo agoWATCH
WATCH

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)WATCHat $649.67
IV: $830.911 mo ago
● 2026-04-16WATCH
IV: $830.914 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
26.9%
FY2015–2025
Net Income
35.2%
FY2015–2025
Free Cash Flow
23.4%
FY2013–2025
EPS (Diluted)
31.7%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
8.5%
NI ÷ Equity
Return on Assets
5.9%
NI ÷ Assets
Net Profit Margin
14.6%
NI ÷ Revenue
Debt / Equity
0.24x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$38.5B
Per Share (approx.)
$830.91
25% Margin of Safety
$623.18
Conservative entry
50% Margin of Safety
$415.45
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$1.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.0B$195.8M$163.2M$239.1M14.6%19.2%$754.1M$85.1M
2017$2.6B$227.2M$316.2M$281.7M11.7%8.7%$509.7M$98.6M
2018$2.9B$333.8M$360.1M$360.0M15.0%11.5%$747.5M$142.5M
2019$3.2B$402.3M$393.7M$425.8M14.8%12.7%$850.6M$199.5M
2020$784.6M$82.2M10.5%
2021$3.1B$401.9M$547.5M$446.7M12.4%13.0%$778.5M$673.1M
2022$4.6B$445.3M$723.0M$715.5M5.8%9.7%$4.1B$474.7M
2023$5.6B$885.7M$721.2M$1.1B10.8%15.7%$3.2B$648.3M
2024$5.7B$819.2M$1.1B$1.0B8.6%14.4%$2.6B$649.8M
2025$6.1B$894.8M$1.1B$1.1B8.5%14.6%$2.5B$352.4M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

TELEDYNE TECHNOLOGIES INC (TDY) — Investment Memo

🐂 The Bull Case (Warren’s voice)

  • Why is the moat durable and why does it compound?
    Teledyne’s switching costs are real and sticky. Its custom sensors and embedded software are certified into submarines, satellites, and industrial systems. Replacing them takes years and millions in re‑qualification. That moat does not erode quickly — it’s a slow‑motion lock‑in.
    The company serves essential, non‑discretionary end markets: defense, environmental monitoring, deep‑sea energy. Government and industrial buyers don’t stop buying even in a recession. Backlog provides 12–18 months of visibility.

  • What makes the economics exceptional — specifically?
    Free cash flow conversion is >100% ($1.1B FCF on $0.9B NI in 2025). That’s a cash machine, not a penny‑pinching hardware business.
    Revenue has grown from $1.0B to $6.1B over a decade — the roll‑up strategy delivered scale. And the company has paid down debt from $4.1B (2022) to $2.5B (2025), showing discipline after the binge.
    The Digital Imaging segment alone (highest margin) benefits from secular trends: more sensors in autonomous vehicles, drones, and surveillance. Teledyne’s precision imaging is hard to replicate.

  • At what price range does this become genuinely attractive to Berkshire?
    At $830/share (DCF intrinsic value) it’s fair, not a steal. But if the market panics over a defense budget cut or a temporary supply chain hiccup, a pullback to $625/share (25% discount) would offer a 13% free cash flow yield — enough to compensate for the acquisition risk.
    A 50% margin of safety at $415/share is unrealistic for a business of this quality, but if the debt binge sparks a sell‑off, that’s the kind of price where Berkshire would load the truck.


🐻 The Bear Case (Charlie inverts)

  • What are the 2–3 scenarios that permanently impair this business?

    1. Goodwill Implosion — Teledyne carries massive goodwill and intangibles from serial acquisitions. If one end‑market (e.g., marine instrumentation or commercial aerospace) sours, a $1B+ impairment would wipe out reported equity and trigger debt covenant issues. The stock wouldn’t recover — it would mark the end of the acquisition story.
    2. Technology Disruption — A cheaper, higher‑precision sensor from a well‑funded competitor (e.g., Chinese defense electronics or a Silicon Valley imaging startup) breaks the certification cycle. Once a new part is qualified, switching costs collapse. Legacy products become obsolete, and Teledyne’s moat turns into a concrete anchor.
    3. Empire‑Builder CEO Stumbles — Management’s track record shows declining ROE (14.6% → 8.5%) and net dilution (shares up 10% over a decade). The 2022 debt binge to $4.1B screams overpayment. If the CEO chases one more deal that goes wrong, the balance sheet leverage will amplify the damage.
  • Which of these is the most likely, and over what timeframe?
    Goodwill impairment is the most likely — within 3–5 years. Teledyne’s ROE is already falling, margins are flat, and the acquisition pipeline is thinning. One recession in a defense‑adjacent segment (e.g., a slowdown in U.S. Navy spending) could trigger a write‑down. The company’s $7B+ in goodwill and intangibles relative to $1.1B equity is a ticking bomb.


💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $830.91 per share (DCF: 15% FCF growth, 10% discount rate, 3% terminal)
  • 25% margin of safety entry: $623 per share (conservative — where cash yield exceeds risk)
  • 50% margin of safety entry: $415 per share (Buffett’s ideal — only if the market hates the goodwill overhang)
  • Is it currently cheap, fair, or expensive?
    At current market price (~$715), it’s slightly cheap relative to DCF (14% discount). But that discount is justified — the moat is narrowing, returns are falling, and the acquisition model is showing strain. No deep value here; just fair value for a mediocre compounder.

Verdict: WATCH

The business is not a disaster — cash flows are real, switching costs protect parts of the portfolio — but the declining ROE, massive goodwill, and empire‑building management mean there is no margin of safety at today’s price. Wait for a 25–30% drop to $625 or below before considering a position, and even then, limit size to a small, non‑core bet. The moat isn’t strong enough to survive 20 years without a catalyst — and right now, the risks outweigh the returns.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.