Bullish case
$455 to $500
More likely if organic growth stays near the high single digits, Engineered Solutions and automation keep outgrowing the core, EBITDA margins hold near the low-12% area, free cash flow funds buybacks and bolt-ons, and investors accept a premium multiple near 32x earnings. The exact model output was about $475.70.