NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Adams Diversified Equity Fund, Inc. ADX | NYSE

$25.74 $0.03 | 0.12%
SIGNAL:Signal available — unlock to view |2026-09-23 |F&G 43 |RSI 49.0

Company Overview:

Market Cap: $3.21B
Trailing PE: 3.2x
FWD PE: —
Payout Ratio (TTM): 0.0%
52-Week Range: $20.91 - $26.56

10 Year ADX Performance Metrics:

Total Return (with DRIP): 336.3% (15.87% CAGR)
Total Return (no DRIP): 204.3% (11.77% CAGR)
Share Price: 95.7% (6.95% CAGR)
Yield on Cost (with DRIP): 33.90%
Total Invested: $10,000
Total Value (with DRIP): $43,626
Total Return $ (with DRIP): $33,626
Dividend Increase: 860% (26.33% CAGR)
Dividend Yield (FWD): 7.77% ($2.00)
ADX 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
ADX Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
ADX Price CAGR:1Y: 15.43%2Y: 9.26%5Y: 5.39%10Y: 6.95%
ADX Dividend Charts
ADX - Dividends
ADX Dividend CAGR:1Y: 8.70%2Y: 6.60%5Y: 58.49%10Y: 25.89%
ADX - Dividend Payout Ratio
ADX Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 12.35%
ADX - Dividend to Free Cash Flow Ratio
ADX Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

ADX Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

ADX - Revenue
ADX Revenue CAGR:1Y: 87.53%2Y: 36.94%5Y: 0.00%10Y: 11.79%
ADX - Earnings Per Share (EPS)
ADX EPS CAGR:1Y: 82.42%2Y: 181.15%5Y: 0.00%10Y: 18.66%
ADX - Net Income
🔓 See the full chart40% off right now · 7-day free trial
ADX Net Income CAGR:1Y: 77.64%2Y: 180.00%5Y: 0.00%10Y: 23.28%
ADX - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
ADX EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
ADX Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
ADX Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
ADX Operating Income CAGR:1Y: 80.56%2Y: 26.61%5Y: 0.00%10Y: 9.66%
ADX - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
ADX Gross Profit CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
ADX Shares Outstanding CAGR:1Y: -3.17%2Y: -0.31%5Y: 0.00%10Y: 3.85%
ADX - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
ADX Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
ADX Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Expenses
🔓 See the full chart40% off right now · 7-day free trial
ADX Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
ADX - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
ADX - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
ADX - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
ADX - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
ADX - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

ADX - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
ADX Actual Revenue CAGR:1Y: 87.53%2Y: 36.94%5Y: 0.00%10Y: 11.79%
ADX - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
ADX Actual EPS CAGR:1Y: 82.42%2Y: 181.15%5Y: 0.00%10Y: 18.66%
ADX - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
ADX Actual Net Income CAGR:1Y: 77.64%2Y: 180.00%5Y: 0.00%10Y: 23.28%
ADX - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
ADX Actual EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

ADX - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
ADX Net Profit Margin CAGR:1Y: -5.27%2Y: 104.46%5Y: 0.00%10Y: 10.28%
ADX - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
ADX Gross Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ADX - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
ADX Price to Earnings CAGR:1Y: -28.88%2Y: -56.54%5Y: 0.00%10Y: -11.41%
ADX - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
ADX Price To Sales Ratio CAGR:1Y: -32.63%2Y: -11.14%5Y: 0.00%10Y: -2.30%
ADX - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
ADX Return on Capital Employed CAGR:1Y: 63.79%2Y: 9.44%5Y: 0.00%10Y: 1.68%
ADX - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
ADX Return on Invested Capital CAGR:1Y: 3,051.59%2Y: 115.30%5Y: 0.00%10Y: 1.43%

Compare stocks side-by-side

ADX Dividends Info:

Annual Dividend: $2
Forward Yield: 7.77%
Ex-Dividend Date: 2026-07-27
Lifetime Dividends / Share: $46.03

ADX Dividend History: Dates, Payments & Yield list

Below is a schedule of all ADX dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date Payment Date Amount Yield Forward Yield Price on Ex-Date
07/27/202608/28/2026$0.5007.89%7.7%$25.96
04/27/202605/29/2026$0.4807.87%7.53%$25.50
01/26/202602/27/2026$0.4708.08%8.12%$23.16
11/21/202512/23/2025$0.4608.07%7.95%$23.14
07/28/202508/28/2025$0.4608.43%8.41%$21.88
04/28/202505/30/2025$0.4609.87%9%$20.44
01/27/202502/28/2025$0.4709.18%9.35%$20.10
11/22/202412/23/2024$1.96038.39%38.28%$20.48
08/05/202408/30/2024$0.4408.69%8.23%$21.38
05/16/202405/31/2024$0.0501%0.98%$20.44
02/08/202403/01/2024$0.0501.06%1.04%$19.24
11/17/202312/20/2023$1.15027.64%26.48%$17.37
08/17/202309/01/2023$0.0501.18%1.13%$17.67
05/17/202306/01/2023$0.0501.27%1.26%$15.92
02/09/202303/01/2023$0.0501.28%1.31%$15.30
11/18/202212/21/2022$0.92024.37%24.88%$14.79
08/17/202209/01/2022$0.0501.16%1.24%$16.17
05/17/202206/01/2022$0.0501.22%1.21%$16.55
02/10/202203/01/2022$0.0501.09%1.13%$17.70
11/19/202112/22/2021$0.0701.45%1.47%$19.06
08/17/202109/01/2021$0.0500.98%0.96%$20.78
05/17/202106/01/2021$0.0501.06%1.03%$19.34
02/11/202102/26/2021$0.0501.11%1.14%$17.59
11/20/202012/23/2020$0.88021.27%20.57%$17.11
08/17/202009/01/2020$0.0501.23%1.18%$16.99
05/15/202006/01/2020$0.0501.44%1.35%$14.82
02/13/202002/28/2020$0.0501.21%1.39%$14.38
11/22/201912/26/2019$1.27032.92%31.85%$15.95
08/15/201908/30/2019$0.0501.31%1.29%$15.49
05/16/201905/31/2019$0.0501.33%1.38%$14.50
02/14/201903/01/2019$0.0501.43%1.41%$14.22
11/23/201812/26/2018$1.85054.9%59.11%$12.52
08/16/201808/31/2018$0.0501.24%1.21%$16.52
05/17/201806/01/2018$0.0501.31%1.3%$15.41
02/15/201803/01/2018$0.0501.31%1.32%$15.14
11/21/201712/22/2017$1.23033.56%32.63%$15.08
08/09/201709/01/2017$0.0501.35%1.35%$14.81
05/10/201706/01/2017$0.0501.41%1.4%$14.31
02/08/201703/01/2017$0.0501.51%1.45%$13.82
11/22/201612/28/2016$0.0501.6%1.56%$12.80
08/10/201609/01/2016$0.0501.52%1.52%$13.12
05/11/201606/01/2016$0.0501.59%1.56%$12.81
02/10/201603/01/2016$0.0501.78%1.66%$12.07
11/23/201512/28/2015$0.0100.31%0.31%$12.82
08/10/201509/01/2015$0.0501.43%1.55%$12.91
05/11/201506/01/2015$0.0501.41%1.4%$14.27
02/10/201503/02/2015$0.0401.16%1.11%$14.35
11/20/201412/29/2014$1.03030.05%29.7%$13.87
08/08/201409/02/2014$0.0501.47%1.41%$14.20
05/12/201406/02/2014$0.0501.51%1.47%$13.56
02/12/201403/03/2014$0.0501.58%1.55%$12.87
11/21/201312/27/2013$0.69022.13%21.07%$13.10
08/13/201309/03/2013$0.0501.62%1.66%$12.06
05/13/201306/03/2013$0.0501.65%1.64%$12.23
02/13/201303/01/2013$0.0501.74%1.76%$11.39
11/15/201212/27/2012$0.52020.41%19.72%$10.55
08/08/201209/01/2012$0.0501.83%1.82%$11.01
05/10/201206/01/2012$0.0501.86%1.98%$10.12
02/08/201203/01/2012$0.0501.87%1.85%$10.81
11/17/201112/27/2011$0.50021.16%20.53%$9.74
08/10/201109/01/2011$0.0502.15%1.99%$10.07
05/11/201106/01/2011$0.0501.77%1.81%$11.08
02/09/201103/01/2011$0.0501.73%1.76%$11.37
11/17/201012/27/2010$0.36014.44%13.43%$10.72
08/11/201009/01/2010$0.0502.1%2.13%$9.37
05/12/201006/01/2010$0.0501.91%2.08%$9.61
02/10/201003/01/2010$0.0502.1%1.99%$10.07
11/18/200912/28/2009$0.30012.01%11.8%$10.17
08/12/200909/01/2009$0.0502.11%2.15%$9.29
05/13/200906/01/2009$0.0502.45%2.31%$8.66
02/11/200903/01/2009$0.0502.59%3.12%$6.42
11/19/200812/27/2008$0.49026.45%25.06%$7.82
08/08/200809/01/2008$0.0501.64%1.64%$12.17
05/13/200806/01/2008$0.0501.53%1.56%$12.80
02/12/200803/01/2008$0.0501.57%1.56%$12.82
11/16/200712/27/2007$0.88026.02%25.73%$13.68
08/10/200709/01/2007$0.0501.37%1.36%$14.74
05/15/200706/01/2007$0.0501.35%1.34%$14.98
02/13/200703/01/2007$0.0501.43%1.45%$13.76
11/17/200612/27/2006$0.75021.99%21.54%$13.93
08/11/200609/01/2006$0.0501.56%1.51%$13.27
05/16/200606/01/2006$0.0501.53%1.53%$13.07
02/14/200603/01/2006$0.0501.56%1.53%$13.10
11/18/200512/27/2005$0.71022.5%22.47%$12.64
08/12/200509/01/2005$0.0501.51%1.51%$13.23
05/17/200506/01/2005$0.0501.57%1.54%$13.00
02/15/200503/01/2005$0.0501.53%1.51%$13.23
11/19/200412/27/2004$0.75022.64%22.92%$13.09
08/13/200409/01/2004$0.0501.65%1.59%$12.59
05/13/200406/01/2004$0.0501.64%1.62%$12.35
02/12/200403/01/2004$0.0501.53%1.53%$13.11
08/13/200309/01/2003$0.0501.69%1.64%$12.18
05/14/200306/01/2003$0.0501.8%1.72%$11.62
02/14/200303/01/2003$0.0501.99%1.97%$10.16
11/21/200212/27/2002$0.52018.57%19.9%$10.45
08/14/200209/01/2002$0.0802.72%2.76%$11.58
05/15/200206/01/2002$0.0802.37%2.44%$13.12
02/14/200203/01/2002$0.0802.33%2.29%$13.99
11/15/200112/27/2001$1.41038.98%39.66%$14.22
08/15/200109/01/2001$0.0801.93%1.97%$16.28
05/16/200106/01/2001$0.0801.65%1.66%$19.25
02/14/200103/01/2001$0.0801.55%1.68%$19.07
11/16/200012/27/2000$1.61028.78%29.95%$21.50
08/16/200009/01/2000$0.0801.25%1.21%$26.54
05/17/200006/01/2000$0.0801.39%1.36%$23.46
02/16/200003/01/2000$0.0801.47%1.45%$22.13
11/18/199912/27/1999$1.39326.38%25.29%$22.04
08/17/199909/01/1999$0.0801.66%1.65%$19.38
05/17/199906/01/1999$0.0801.7%1.71%$18.67
02/19/199903/01/1999$0.0831.9%1.9%$17.54
08/18/199809/01/1998$0.0801.9%2.05%$15.63
05/18/199806/01/1998$0.0801.76%1.77%$18.04
02/20/199803/01/1998$0.0801.86%1.79%$17.92
11/20/199712/27/1997$1.06727.3%27.09%$15.75
08/14/199709/01/1997$0.0802.01%2.01%$15.96
05/15/199706/01/1997$0.0802.22%2.18%$14.67
02/20/199703/01/1997$0.0802.31%2.3%$13.92
11/21/199612/27/1996$0.90727.37%27.21%$13.33
08/15/199609/01/1996$0.0832.65%2.65%$12.58
05/16/199606/01/1996$0.0832.63%2.58%$12.92
02/15/199603/01/1996$0.0832.61%2.6%$12.83
11/16/199512/27/1995$0.86728.49%27.91%$12.42
08/17/199509/01/1995$0.0832.82%2.74%$12.17
05/09/199506/01/1995$0.0832.88%2.88%$11.58
02/14/199503/01/1995$0.0833.05%3.03%$11.00
11/15/199412/27/1994$0.0833.08%3.17%$10.50
08/16/199409/01/1994$0.0802.78%2.72%$11.75
05/10/199406/01/1994$0.0802.82%2.8%$11.42
02/08/199403/01/1994$0.0802.68%2.7%$11.83
11/16/199312/27/1993$0.84727.83%28.22%$12.00
08/02/199309/01/1993$0.0802.3%2.45%$13.08
05/11/199306/01/1993$0.0802.3%2.26%$14.17
02/09/199303/01/1993$0.0772.23%2.18%$14.08
11/17/199212/27/1992$0.84025.04%25.36%$13.25
08/11/199209/01/1992$0.0802.54%2.48%$12.92
05/12/199206/01/1992$0.0882.82%2.8%$12.58
02/11/199203/01/1992$0.0882.78%2.74%$12.83
11/19/199112/27/1991$0.84727.47%26.92%$12.58
08/13/199109/01/1991$0.0802.61%2.54%$12.58
05/14/199106/01/1991$0.0802.82%2.61%$12.25
02/12/199103/01/1991$0.0802.98%2.84%$11.25
11/13/199012/27/1990$0.0803.34%3.26%$9.83
08/15/199009/01/1990$0.0802.98%3.15%$10.17
05/15/199006/01/1990$0.0802.95%2.98%$10.75
02/13/199003/01/1990$0.0803.1%3.1%$10.33
11/19/199811/30/-0001$1.16027.7%27.7%$16.75
01/13/198711/30/-0001$0.3409.6%9.6%$14.17
11/03/198611/30/-0001$1.70050.37%50.37%$13.50
10/02/198611/30/-0001$0.0802.38%2.38%$13.42
07/02/198611/30/-0001$0.0802.37%2.37%$13.50
04/02/198611/30/-0001$0.0802.51%2.51%$12.75
01/14/198611/30/-0001$1.02734.22%34.22%$12.00
10/01/198511/30/-0001$0.0802.78%2.78%$11.50
07/01/198511/30/-0001$0.0802.72%2.72%$11.75
04/01/198511/30/-0001$0.0802.95%2.95%$10.83
01/14/198511/30/-0001$1.04039.32%39.32%$10.58
04/02/198711/30/-0001$0.0802.17%2.17%$14.75
07/02/198711/30/-0001$0.0802.18%2.18%$14.67
11/20/200311/30/-0001$0.63020.97%20.97%$12.02
11/14/198911/30/-0001$0.0803.2%3.2%$10.00
08/16/198911/30/-0001$0.0803%3%$10.67
05/16/198911/30/-0001$0.0803.17%3.17%$10.08
01/17/198911/30/-0001$0.0803.28%3.28%$9.75
11/15/198811/30/-0001$0.1034.1%4.1%$10.08
08/10/198811/30/-0001$0.0602.29%2.29%$10.50
05/10/198811/30/-0001$0.0803.07%3.07%$10.42
01/19/198811/30/-0001$0.0803.05%3.05%$10.50
11/17/198711/30/-0001$1.79362.81%62.81%$11.42
10/01/198411/30/-0001$0.0802.91%2.91%$11.00

Projected Future Returns & Dividends for ADX

Based on past 10-year performance, here are ADX growth metrics:

Share price CAGR of +6.95%
Dividend CAGR of +25.93%

Using ADX CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

ADX (DRIP)ADX - No DRIP
Current Price$25.74$25.74
Start Shares388.50388.50
Start Value$10,000$10,000
  
After 10 years:
Final Share Count2,197.00388.50
Dividends Payment$4.61$4.61
Annual Dividends$40,510$7,163
Yield on cost405.10%71.63%
Share Price$50.38$50.38
Total Dividends$74,883$26,557
Final Value$110,694$46,131

Estimated Future Value + Dividends - ADX

NOTE: Above numbers are our estimate based on ADX's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

Company Info

Adams Diversified Equity Fund, Inc. (ADX) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Adams Diversified Equity Fund, Inc. (ADX) operates as a publicly traded investment management firm, offering its services to other investment companies. It primarily focuses on the United States' public equity markets, investing in large-capitalization companies across various sectors. The firm employs a comprehensive, bottom-up stock selection process, which combines fundamental, technical, and quantitative analysis. Their investment decisions are heavily influenced by a deep dive into factors such as earnings growth potential, financial health, cash flow generation, broader macroeconomic trends, capital management strategies, market competition, and overall profitability. ADX enhances its proprietary in-house research with external insights to inform its investment choices. To measure its effectiveness, the firm benchmarks the performance of its portfolios against the S&P 500 Index. Founded in Baltimore, Maryland, in 1840, the company was historically known as The Adams Express Company.

ADX website: https://www.adamsfunds.com/funds/diversified-equity


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
Pro
$171 ($14.25/mo) $102.60/yr ($8.55/mo)
7-day free trial
  • Unlimited Portfolio Tracker
  • Portfolio - Lots/Sales/Dividends
  • Portfolio Auto-DRIP
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
Try it free for 7 days
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo) $172.80/yr ($14.40/mo)
7-day free trial
  • Everything in Pro
  • YieldMax PNL Tracker
  • YieldMax NAV Erosion Alerts
  • Stocks Dashboard
Try it free for 7 days
You save $211.20 (55%)
Ultra
$576 ($48/mo) $345.60/yr ($28.80/mo)
7-day free trial
  • Everything in Premium
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — ADX

Value from:
Pay up to today
—
vs current price $25.74
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →