YMTracker DRIPCalc v2 Launch sale

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.

Barrick Mining Corporation B | NYSE

$41.06 -$0.18 | -0.44%

SIGNAL:

Signal available — unlock to view

|2026-09-29 |F&G 42 |RSI 40.8

Add to favoritesFavorite

Company Overview:

Market Cap: $67.88B

Trailing PE: 10.4x

FWD PE *: 9.4x

Payout Ratio (TTM): 17.3%

52-Week Range: $30.35 - $54.69

* Forward PE is based on street estimates.

10 Year B Performance Metrics:

Total Return (with DRIP): 182.8% (10.96% CAGR)

Total Return (no DRIP): 155.1% (9.82% CAGR)

Share Price: 131.7% (8.77% CAGR)

Yield on Cost (with DRIP): 4.82%

Total Invested: $10,000

Total Value (with DRIP): $28,285

Total Return $ (with DRIP): $18,285

Dividend Increase: 483.3% (19.82% CAGR)

Dividend Yield (FWD): 1.70% ($0.70)

B 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

B Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

B Price CAGR:1Y: 25.30%2Y: 43.68%5Y: 17.87%10Y: 8.77%

B Dividend Charts

B - Dividends

B Dividend CAGR:1Y: 0.00%2Y: 32.26%5Y: -5.36%10Y: 24.21%

B - Dividend Payout Ratio

B Dividend Payout Ratio CAGR:1Y: 10.67%2Y: -29.97%5Y: -9.72%10Y: 4.31%

B - Dividend to Free Cash Flow Ratio

B Dividend to FCF Ratio CAGR:1Y: -1.90%2Y: -4.28%5Y: 0.00%10Y: 18.61%

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%)

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

B - Revenue

B Revenue CAGR:1Y: 43.77%2Y: 29.37%5Y: 12.84%10Y: 10.15%

B - Earnings Per Share (EPS)

B EPS CAGR:1Y: 55.32%2Y: 86.45%5Y: 25.99%10Y: 19.79%

B - Net Income

🔓 See the full chart40% off right now · 7-day free trial

B Net Income CAGR:1Y: -3.11%2Y: 81.36%5Y: 24.25%10Y: 24.32%

B - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

B EBITDA CAGR:1Y: 48.65%2Y: 44.54%5Y: 15.88%10Y: 13.04%

B - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

B Free Cash Flow CAGR:1Y: 69.37%2Y: 32.72%5Y: 0.00%10Y: 9.34%

B - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

B Free Cash Flow / Share CAGR:1Y: 74.37%2Y: 36.19%5Y: 0.00%10Y: 5.49%

B - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

B Operating Income CAGR:1Y: 56.80%2Y: 57.74%5Y: 20.00%10Y: 16.67%

B - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

B Gross Profit CAGR:1Y: 60.68%2Y: 55.77%5Y: 19.50%10Y: 15.10%

B - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

B Shares Outstanding CAGR:1Y: -2.91%2Y: -2.57%5Y: -1.30%10Y: 3.64%

B - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

B Share Buybacks CAGR:1Y: 337.62%2Y: 389.24%5Y: 36.23%10Y: 0.00%

B - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

B Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

B - Expenses

🔓 See the full chart40% off right now · 7-day free trial

B Expenses CAGR:1Y: 23.95%2Y: 18.94%5Y: 11.96%10Y: 16.43%

B - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

B - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

B - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

B - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

B - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

B - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

B - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

B Revenue CAGR:1Y: 43.77%2Y: 29.37%5Y: 12.84%10Y: 10.15%

B - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

B Revenue CAGR:1Y: 43.77%2Y: 29.37%5Y: 12.84%10Y: 10.15%

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

B - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

B Actual Revenue CAGR:1Y: 43.77%2Y: 29.37%5Y: 12.84%10Y: 10.15%

B - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

B Actual EPS CAGR:1Y: 55.32%2Y: 86.45%5Y: 25.99%10Y: 19.79%

B - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

B Actual Net Income CAGR:1Y: -3.11%2Y: 81.36%5Y: 24.25%10Y: 24.32%

B - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

B Actual EBITDA CAGR:1Y: 48.65%2Y: 44.54%5Y: 15.88%10Y: 13.04%

Ratios, Profit Margins & Return on Capital:

B - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

B Net Profit Margin CAGR:1Y: 4.40%2Y: 40.15%5Y: 10.11%10Y: 12.86%

B - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

B Gross Profit Margin CAGR:1Y: 13.05%2Y: 28.37%5Y: 6.14%10Y: 5.12%

B - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

B Price to Earnings CAGR:1Y: 16.71%2Y: -19.34%5Y: -10.46%10Y: -11.60%

B - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

B Price To Sales Ratio CAGR:1Y: 19.07%2Y: 11.67%5Y: -1.88%10Y: -0.64%

B - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

B Return on Capital Employed CAGR:1Y: 49.93%2Y: 52.42%5Y: 19.62%10Y: 10.13%

B - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

B Return on Invested Capital CAGR:1Y: 17.04%2Y: 65.68%5Y: 20.59%10Y: 13.08%

B Dividends Info:

Annual Dividend: $0.7

Forward Yield: 1.7%

Ex-Dividend Date: 2026-08-31

Lifetime Dividends / Share: $12.38

B Dividend History: Dates, Payments & Yield list

Below is a schedule of all B 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
08/31/2026	09/02/2026	$0.175	1.56%	1.59%	$44.13
05/29/2026	06/01/2026	$0.175	1.65%	1.65%	$42.32
02/27/2026	03/02/2026	$0.420	3.31%	3.32%	$50.55
11/28/2025	12/01/2025	$0.175	1.69%	1.65%	$42.33
08/29/2025	09/01/2025	$0.150	2.25%	2.07%	$29.03
05/30/2025	06/02/2025	$0.100	2.09%	1.97%	$20.32
02/28/2025	03/03/2025	$0.100	2.25%	2.26%	$17.69
11/29/2024	12/02/2024	$0.100	2.29%	2.32%	$17.21
08/30/2024	09/02/2024	$0.100	1.98%	1.95%	$20.52
05/31/2024	06/03/2024	$0.100	2.34%	2.3%	$17.42
02/28/2024	03/01/2024	$0.100	2.79%	2.68%	$14.94
11/29/2023	12/01/2023	$0.100	2.3%	2.26%	$17.73
08/30/2023	09/01/2023	$0.100	2.45%	2.48%	$16.12
05/30/2023	06/01/2023	$0.100	2.38%	2.29%	$17.45
02/27/2023	03/01/2023	$0.100	2.5%	2.45%	$16.31
11/29/2022	12/15/2022	$0.150	3.78%	3.6%	$16.65
08/30/2022	09/15/2022	$0.200	5.34%	5.28%	$15.14
05/26/2022	06/10/2022	$0.200	3.88%	3.8%	$21.03
02/25/2022	03/10/2022	$0.100	1.77%	1.63%	$24.49
11/29/2021	12/15/2021	$0.231	4.81%	5.22%	$17.65
08/30/2021	09/10/2021	$0.231	4.65%	4.77%	$19.35
05/27/2021	06/10/2021	$0.231	3.86%	3.89%	$23.71
02/26/2021	03/10/2021	$0.090	1.93%	1.79%	$20.12
11/27/2020	12/15/2020	$0.090	1.59%	1.57%	$22.87
08/28/2020	09/10/2020	$0.080	1.1%	1.06%	$30.11
05/28/2020	06/15/2020	$0.070	1.17%	1.13%	$24.74
02/27/2020	03/10/2020	$0.070	1.42%	1.41%	$19.87
11/27/2019	12/10/2019	$0.050	1.2%	1.17%	$17.14
08/29/2019	09/16/2019	$0.040	0.83%	0.94%	$17.10
05/30/2019	06/17/2019	$0.040	1.36%	1.13%	$14.15
02/22/2019	03/08/2019	$0.160	4.91%	4.95%	$12.93
11/29/2018	12/17/2018	$0.030	0.92%	0.88%	$13.65
08/30/2018	09/17/2018	$0.030	1.15%	1.16%	$10.35
05/30/2018	06/15/2018	$0.030	0.9%	0.94%	$12.81
02/27/2018	03/15/2018	$0.030	1.02%	0.98%	$12.21
11/29/2017	12/15/2017	$0.030	0.86%	0.85%	$14.06
08/29/2017	09/15/2017	$0.030	0.67%	0.69%	$17.30
05/26/2017	06/09/2017	$0.030	0.73%	0.74%	$16.32
05/23/2017	06/09/2017	$0.030	0.73%	0.74%	$16.32
02/22/2017	03/10/2017	$0.030	0.6%	0.66%	$18.20
11/28/2016	12/15/2016	$0.020	0.52%	0.57%	$14.00
08/29/2016	09/15/2016	$0.020	0.44%	0.45%	$17.65
05/27/2016	06/10/2016	$0.020	0.49%	0.41%	$19.61
02/25/2016	03/10/2016	$0.020	0.59%	0.56%	$14.17
11/26/2015	12/15/2015	$0.020	1.09%	1.13%	$7.10
08/27/2015	09/10/2015	$0.020	1.17%	1.29%	$6.21
05/27/2015	06/10/2015	$0.050	1.71%	1.72%	$11.63
02/25/2015	03/10/2015	$0.050	1.56%	1.87%	$10.68
11/26/2014	12/15/2014	$0.051	1.57%	1.95%	$10.45
08/27/2014	09/10/2014	$0.050	1.1%	1.19%	$16.74
05/28/2014	06/10/2014	$0.050	1.27%	1.23%	$16.26
02/26/2014	03/10/2014	$0.050	0.96%	1.01%	$19.75
11/27/2013	12/10/2013	$0.050	1.22%	1.19%	$16.87
08/28/2013	09/16/2013	$0.050	1.03%	1.1%	$18.14
05/29/2013	06/17/2013	$0.200	4.04%	4.12%	$19.42
02/26/2013	03/11/2013	$0.200	2.56%	2.77%	$28.88
11/28/2012	12/10/2012	$0.200	2.3%	2.34%	$34.19
08/29/2012	09/17/2012	$0.200	2.16%	1.9%	$42.17
05/29/2012	06/15/2012	$0.200	2.06%	2.02%	$39.51
02/27/2012	03/09/2012	$0.150	1.24%	1.31%	$45.81
11/28/2011	12/09/2011	$0.150	1.21%	1.2%	$49.81
08/29/2011	09/09/2011	$0.120	0.96%	0.88%	$54.55
05/27/2011	06/10/2011	$0.120	1.01%	1.1%	$43.56
02/24/2011	03/10/2011	$0.120	0.94%	0.95%	$50.36
11/26/2010	12/10/2010	$0.120	0.95%	0.9%	$53.30
08/27/2010	09/10/2010	$0.120	1.03%	1.07%	$44.72
05/26/2010	06/15/2010	$0.200	1.91%	1.86%	$42.94
02/24/2010	03/10/2010	$0.080	0.87%	0.83%	$38.75
11/25/2009	12/15/2009	$0.200	1.82%	2.05%	$39.10
08/27/2009	09/10/2009	$0.080	0.93%	0.84%	$38.00
05/27/2009	06/10/2009	$0.200	2.22%	2.28%	$35.06
02/24/2009	03/10/2009	$0.160	2.02%	2.46%	$26.04
11/25/2008	12/10/2008	$0.200	1.44%	1.32%	$30.38
08/27/2008	09/10/2008	$0.160	0.9%	1.16%	$27.59
05/28/2008	06/10/2008	$0.200	0.98%	1.02%	$39.20
02/22/2008	03/10/2008	$0.140	0.56%	0.57%	$49.05
08/29/2007	09/10/2007	$0.140	0.88%	0.76%	$37.00
02/23/2007	03/09/2007	$0.125	0.8%	0.89%	$27.96
08/25/2006	09/08/2006	$0.125	0.76%	0.8%	$31.37
02/24/2006	03/10/2006	$0.110	0.78%	0.84%	$26.13
08/26/2005	09/09/2005	$0.110	0.85%	0.79%	$27.86
02/24/2005	03/10/2005	$0.100	0.81%	0.78%	$25.56
08/27/2004	09/10/2004	$0.100	1.01%	1.03%	$19.37
02/25/2004	03/10/2004	$0.100	0.98%	0.95%	$21.04
08/27/2003	09/09/2003	$0.100	1%	0.97%	$20.70
02/26/2003	03/11/2003	$0.100	1.25%	1.38%	$14.46
11/26/2002	12/10/2002	$0.100	1.38%	1.36%	$14.75
08/28/2002	09/10/2002	$0.100	1.28%	1.21%	$16.52
02/27/2002	03/12/2002	$0.100	1.11%	1.11%	$17.99
08/29/2001	09/10/2001	$0.100	1.24%	1.24%	$16.11
02/27/2001	03/12/2001	$0.100	1.22%	1.2%	$16.68
08/28/2000	09/08/2000	$0.100	1.25%	1.22%	$16.44
02/28/2000	03/10/2000	$0.095	1.16%	1.17%	$16.19
08/27/1999	09/10/1999	$0.095	0.99%	1.01%	$18.81
02/25/1999	03/10/1999	$0.090	1.01%	0.95%	$18.94
08/28/1998	09/10/1998	$0.090	1.36%	1%	$18.06
02/26/1998	03/10/1998	$0.084	0.9%	0.8%	$20.75
08/27/1997	09/10/1997	$0.084	0.72%	0.76%	$21.88
02/27/1997	03/10/1997	$0.075	0.54%	0.57%	$26.38
08/29/1996	09/10/1996	$0.075	0.55%	0.56%	$26.63
02/28/1996	03/08/1996	$0.075	0.49%	0.51%	$29.13
08/29/1995	09/08/1995	$0.067	0.52%	0.51%	$26.25
05/24/1995	06/15/1995	$0.060	0.48%	0.45%	$26.38
11/25/1994	12/09/1994	$0.050	0.47%	0.47%	$21.38
05/25/1994	06/10/1994	$0.050	0.42%	0.43%	$23.25
11/24/1993	12/10/1993	$0.040	0.3%	0.29%	$27.88
05/24/1993	05/26/1993	$0.040	0.37%	0.36%	$22.50
11/24/1992	12/10/1992	$0.033	0.48%	0.45%	$14.56
05/26/1992	06/10/1992	$0.033	0.51%	0.49%	$13.19
11/25/1991	12/10/1991	$0.025	0.78%	0.74%	$13.56
05/24/1991	06/10/1991	$0.025	1.03%	0.9%	$11.06
11/26/1990	12/07/1990	$0.025	1.05%	1.04%	$9.63
08/24/1990	09/07/1990	$0.058	2.11%	2.2%	$10.63
05/24/1990	06/08/1990	$0.025	1.09%	1.19%	$8.38
02/23/1990	03/09/1990	$0.058	2.44%	2.58%	$9.06
11/24/1989	12/08/1989	$0.019	0.91%	0.89%	$8.44
08/25/1989	09/08/1989	$0.058	3.68%	4.17%	$5.59
05/24/1989	06/09/1989	$0.019	1.54%	1.4%	$5.34
02/23/1989	03/10/1989	$0.058	4.34%	4.1%	$5.69
11/23/1988	12/09/1988	$0.006	0.57%	0.61%	$4.13
08/25/1988	09/09/1988	$0.050	4.54%	4.96%	$4.03
05/24/1988	06/10/1988	$0.013	0.98%	0.92%	$5.44
02/24/1988	03/10/1988	$0.050	4.18%	3.75%	$5.34
11/23/1987	12/10/1987	$0.013	1.1%	0.93%	$5.38
05/26/1987	06/10/1987	$0.050	4.54%	4.34%	$4.61
02/24/1987	03/10/1987	$0.042	6.24%	4.99%	$3.34
11/25/1986	12/10/1986	$0.042	9.8%	9.36%	$1.78
08/25/1986	09/10/1986	$0.042	10.16%	9.63%	$1.73
05/23/1986	06/10/1986	$0.042	13.66%	12.72%	$1.31
02/25/1986	03/10/1986	$0.042	18.94%	19.84%	$0.84
11/22/1985	12/10/1985	$0.042	20.33%	21.37%	$0.78
08/26/1985	09/10/1985	$0.033	15.5%	16.26%	$0.82
05/24/1985	06/10/1985	$0.033	20.2%	20.2%	$0.66
02/25/1985	03/08/1985	$0.033	22.6%	24.24%	$0.55
08/28/1984	09/07/1984	$0.033	0%	0%	$0.00
05/29/1984	06/08/1984	$0.033	0%	0%	$0.00
02/27/1984	03/09/1984	$0.033	0%	0%	$0.00
11/28/1983	12/09/1983	$0.025	0%	0%	$0.00
08/30/1983	09/09/1983	$0.025	0%	0%	$0.00
05/26/1983	06/10/1983	$0.025	0%	0%	$0.00
05/26/1982	05/28/1982	$0.025	0%	0%	$0.00

Projected Future Returns & Dividends for B

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

Share price CAGR of +8.77%
Dividend CAGR of +19.82%

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

	B (DRIP)	B - No DRIP
Current Price	$41.06	$41.06
Start Shares	243.55	243.55
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	319.93	243.55
Dividends Payment	$1.07	$1.07
Annual Dividends	$1,366	$1,040
Yield on cost	13.66%	10.40%
Share Price	$95.14	$95.14
Total Dividends	$5,111	$4,386
Final Value	$30,439	$27,557

Estimated Future Value + Dividends - B

NOTE: Above numbers are our estimate based on B'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

Barrick Mining Corporation (B) had its IPO on 1985-02-13, and is traded on NYSE stock exchange.

Barrick Mining Corporation primarily focuses on the entire lifecycle of mineral assets, from their initial discovery and subsequent development to their extraction and eventual sale. The company actively explores for a variety of commodities, including precious metals like gold and silver, industrial metals such as copper, and other materials used for energy production. Previously identified as Barrick Gold Corporation, the organization officially adopted its current name, Barrick Mining Corporation, in May 2025. The company was founded in 1983 and has its corporate headquarters situated in Toronto, Canada.

B website: https://www.barrick.com

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 — B

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $41.06

—

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

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own B? See every dividend it's paid you

Add your B shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every B dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Free plan · up to 5 holdings