Companies / TransDigm

TransDigm TDG

Aircraft Parts & Auxiliary Equipment, NEC · Balance sheet at Sep 30, 2026 · $ in millions

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (1Q27E)vs. 1Q26ANext 12 MonthsChange
Revenue$10,558$2,66016.4%$12,05714.2%
Adj. EBITDA$5,401$1,34815.3%$6,00011.1%
Free Cash Flow$1,913$591(23.5%)$2,93253.2%
Net Debt, end of period$31,611$31,021$28,679(9.3%)
Net Debt / Adj. EBITDA5.9x5.6x4.8x-1.1x
Total Liquidity, end of period$3,144$3,735$6,07693.2%
The credit over the next year

TransDigm's credit rides on how fast its three end markets grow into a fiscal 2027 guide of $11.95bn to $12.15bn of sales and $6.2bn to $6.35bn of EBITDA As Defined, which carries about $2.26bn of net interest. Commercial aftermarket is the swing factor because it is the highest-margin channel and grew 28% to 31% reported in the last two quarters with acquisitions, while the guide assumes only high single digits; defense, now the largest channel at 43% of sales, and a still-recovering Boeing and Airbus build rate set the rest. The EBITDA As Defined margin, guided down to about 52.0% from 52.7% as recent acquisitions dilute it, decides how much of that growth reaches cash for a balance sheet that keeps adding debt to fund acquisitions.

  • Leverage falls from 5.9x to 4.8x over the next four quarters on the starting case.
  • Free cash flow of $2.93bn is projected over the next year, enough to cover the $875mm of debt due in that time.
  • Net debt shrinks from $31.61bn to $28.68bn; maturing debt is assumed refinanced unless changed in the model.
  • Liquidity a year out is $6.08bn, against $3.14bn today.
  • Company guidance for fiscal 2027: adjusted EBITDA of $6.20bn to $6.35bn on its own definition.

Due inside a year: Trade Receivable Securitization Facility ($875mm).

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$2,279.0
Trade Receivable Securitization Facility875.0100.0%N/a0.2xBullish
6.750% Senior Secured Notes due 2028269.0100.8%*5.17%0.2xBullish
6.375% Senior Secured Notes due 20292,750.0101.4%*5.78%0.7xBullish
Tranche K Term Loans due 20303,508.0100.0%N/a1.4xBullish
6.875% Senior Secured Notes due 20301,450.0102.5%*6.01%1.6xBullish
Tranche J Term Loans due 20313,559.0100.0%N/a2.3xBullish
7.125% Senior Secured Notes due 20311,000.0103.3%*6.35%2.5xBullish
Tranche M Term Loans due 20322,475.0100.0%N/a2.9xBullish
6.625% Senior Secured Notes due 20322,200.0102.1%*6.16%3.3xBullish
Tranche L Term Loans due 20321,470.0100.0%N/a3.6xBullish
Tranche N Term Loans due 20331,791.0100.0%N/a4.0xBullish
6.000% Senior Secured Notes due 20331,500.0100.1%*5.99%4.2xNeutral
6.250% Senior Secured Notes due 2034500.0101.1%*6.07%4.3xNeutral
6.750% Senior Secured Notes due 20353,000.0100.0%6.75%4.9xBullish
Finance lease obligations344.0100.0%N/a4.9xBullish
4.625% Senior Subordinated Notes due 20291,200.098.2%*5.39%5.2xNeutral
4.875% Senior Subordinated Notes due 2029750.098.5%*5.51%5.3xNeutral
6.375% Senior Subordinated Notes due 20332,650.0100.3%*6.32%5.8xNeutral
6.750% Senior Subordinated Notes due 20342,000.0101.6%*6.48%6.2xNeutral
6.125% Senior Subordinated Notes due 20341,700.098.8%*6.31%6.5xNeutral
Government refundable advances8.0100.0%N/a6.5xNeutral
Total Debt$33,890.06.3x
Net Debt$31,611.05.9x
Last Twelve Months
Revenue$10,558
Implied Costs(5,157)
Adj. EBITDA$5,401
(-) Interest Expense(1,922)
(-) Capex(274)
Memo: FCF$1,913
Total Liquidity$3,144.0