Taylor Devices, Inc.

Taylor Devices, Inc.

TAYDยทNASDAQ

$52.58

-0.92%
IndustrialsIndustrial - Machinery

Taylor Devices, Inc. engages in design, development, manufacture, and marketing of shock absorption, rate control, and energy storage devices for use in machinery, equipment, and structures in North America, Asia, and internationally. Its products include seismic dampers that are designed to mitigate the effects of earthquakes on structures; Fluidicshoks, which are compact shock absorbers primarily used in defense, aerospace, and commercial industries; and crane and industrial buffers, which are larger versions of the Fluidicshoks for industrial application on cranes and crane trolleys, truck docks, ladle and ingot cars, ore trolleys, and car stops. The company's products also comprise self-adjusting shock absorbers that include versions of Fluidicshoks, and crane and industrial buffers, which automatically adjust to various impact conditions and are designed for high cycle application primarily in the heavy industry; liquid die springs that are used as component parts of machinery and equipment used in the manufacture of tools and dies; vibration dampers, which are primarily used by aerospace and defense industries to control the response of electronics and optical systems subjected to air, ship, or spacecraft vibration; machined springs used in the aerospace applications; and custom actuators for special aerospace and defense applications. It markets its products through a network of sales representatives and distributors. The company was incorporated in 1955 and is headquartered in North Tonawanda, New York.

At a Glance

Live Snapshot
Market Cap$169.26M
EPS3.0100
P/E Ratio17.47
Earnings Date08/14/2026
Taylor Devices, Inc.

Taylor Devices, Inc. Fair Value Envelope

TAYD ยท NASDAQ

Our analysis suggests that TAYD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $52.58, this represents a potential HIDDEN relative to our calculated worth for Taylor Devices, Inc..

Intrinsic Value
Current Price: $52.58

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$6.0M
+ Cash & Equivalents$1.2M
Firm Value$7.2M
- Debt$0
Equity Value$7.2M
/ Shares Outstanding3,137,936B
DCF Value$2
OVERVALUED BY 96%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.7M
$1.9M
$934.0K
$467.0K
$233.5K
$116.7K
$58.4K
$29.2K
$14.6K
$7.3K
Maintenance CapEx
-$260.2K
-$130.1K
-$65.1K
-$32.5K
-$16.3K
-$8.1K
-$4.1K
-$2.0K
-$1.0K
-$508
Owner Earnings
$3.5M
$1.7M
$868.9K
$434.5K
$217.2K
$108.6K
$54.3K
$27.2K
$13.6K
$6.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.2M
$1.5M
$689.8K
$319.3K
$147.8K
$68.4K
$31.7K
$14.7K
$6.8K
$3.1K
Terminal Value represents 0.9% of Enterprise Value