On the four Ms, Teradyne, Inc. earns 100 for management and 39 for moat. The management score rests on a return on invested capital of 18.4% and a gross margin of 58.6% — figures that describe a business turning capital into profit efficiently. Debt sits at 0.12x equity. A narrow moat alongside exceptional management is a combination worth understanding before the price matters at all.
Three independent anchors set the price worth paying. Growth is modelled at 0.4% a year, the rate measured from the filings. The exit multiple assumed is 8.0x. That produces an intrinsic value of $15.06, a 10-CAP price of $55.78 and a payback time price of $45.51, with the value zone set at the highest of the three, $55.78. Today's price of $415.79 is 645% above it.
The price is above the value zone and the business scores 39 for moat and 100 for management. Neither test argues for paying up here.
| Price | $415.79 |
| Market cap | $65.0B |
| P/E ratio | 57.0x |
| Return on invested capital | 18.4% |
| Gross margin | 58.6% |
| Debt to equity | 0.12x |
| Free cash flow yield | 1.5% |
| Growth rate used | 0.4% |
| Growth rate measured | 0.0% |
| Exit multiple assumed | 8.0x |
| Company | Moat | Buy price |
| Monolithic Power Systems (MPWR) | 90 | $244.80 |
| TE Connectivity (TEL) | 71 | $148.85 |
| Astera Labs, Inc. Common Stock (ALAB) | 97 | $30.45 |
| NXP Semiconductors (NXPI) | 39 | $131.97 |
Every number above is built on assumptions that can be changed. In Moatly you can move the growth rate, the exit multiple and the margin of safety and watch every figure recalculate, so you are testing your own view of Teradyne, Inc. rather than accepting ours.