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 »

Becton, Dickinson and Company BDX | NYSE

$178.09 -$0.91 | -0.51%
SIGNAL:Signal available — unlock to view |2026-09-02 |F&G 43 |RSI 44.2

Company Overview:

Market Cap: $49.01B
Trailing PE: 53.6x
FWD PE *: 13.4x
Payout Ratio (TTM): 187.1%
52-Week Range: $127.59 - $193.07

* Forward PE is based on street estimates.

10 Year BDX Performance Metrics:

Total Return (with DRIP): 54.2% (4.42% CAGR)
Total Return (no DRIP): 51.8% (4.26% CAGR)
Share Price: 29.2% (2.59% CAGR)
Yield on Cost (with DRIP): 3.64%
Total Invested: $10,000
Total Value (with DRIP): $15,415
Total Return $ (with DRIP): $5,415
Dividend Increase: 87.5% (6.66% CAGR)
Dividend Yield (FWD): 2.36% ($4.20)
BDX 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
BDX Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
BDX Price CAGR:1Y: 18.64%2Y: -3.18%5Y: -1.04%10Y: 2.59%
BDX Dividend Charts
BDX - Dividends
BDX Dividend CAGR:1Y: 0.96%2Y: 5.13%5Y: 10.53%10Y: 7.57%
BDX - Dividend Payout Ratio
BDX Dividend Payout Ratio CAGR:1Y: 345.56%2Y: 102.74%5Y: 36.09%10Y: 20.43%
BDX - Dividend to Free Cash Flow Ratio
BDX Dividend to FCF Ratio CAGR:1Y: 500.81%2Y: 160.43%5Y: 36.06%10Y: 23.57%

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
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
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
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • 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
  • 15min & 1hr Intraday Signals
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

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

BDX - Revenue
BDX Revenue CAGR:1Y: -9.55%2Y: -0.07%5Y: 1.58%10Y: 4.53%
BDX - Earnings Per Share (EPS)
BDX EPS CAGR:1Y: -31.50%2Y: -9.70%5Y: -4.45%10Y: -2.69%
BDX - Net Income
BDX Net Income CAGR:1Y: -34.32%2Y: -12.02%5Y: -6.41%10Y: -0.34%
BDX - EBITDA
BDX EBITDA CAGR:1Y: -53.43%2Y: -24.55%5Y: -7.77%10Y: -1.41%
BDX - Free Cash Flow
BDX Free Cash Flow CAGR:1Y: -51.29%2Y: -31.51%5Y: -6.39%10Y: -2.87%
BDX - Free Cash Flow / Share
BDX Free Cash Flow / Share CAGR:1Y: -48.95%2Y: -29.69%5Y: -5.40%10Y: -5.31%
BDX - Operating Income
BDX Operating Income CAGR:1Y: -24.83%2Y: 4.94%5Y: 6.15%10Y: 2.54%
BDX - Gross Profit
BDX Gross Profit CAGR:1Y: -12.11%2Y: 0.17%5Y: 3.41%10Y: 4.11%
BDX - Shares Outstanding
BDX Shares Outstanding CAGR:1Y: -4.69%2Y: -2.64%5Y: -1.17%10Y: 2.39%
BDX - Share Buybacks
BDX Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 17.61%10Y: 0.00%
BDX - Stock-Based Comp
BDX Stock-Based Comp CAGR:1Y: 0.00%2Y: 96.19%5Y: 31.95%10Y: 17.99%
BDX - Expenses
BDX Expenses CAGR:1Y: -17.82%2Y: -10.62%5Y: -11.74%10Y: -0.80%
BDX - Revenue by Segment
BDX Revenue CAGR:1Y: -9.55%2Y: -0.07%5Y: 1.58%10Y: 4.53%
BDX - Revenue by Region
BDX Revenue CAGR:1Y: -9.55%2Y: -0.07%5Y: 1.58%10Y: 4.53%

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

BDX - REVENUE: Actual + Estimates
BDX Actual Revenue CAGR:1Y: -9.55%2Y: -0.07%5Y: 1.58%10Y: 4.53%
BDX - EPS: Actual + Estimates
BDX Actual EPS CAGR:1Y: -31.50%2Y: -9.70%5Y: -4.45%10Y: -2.69%
BDX - NET INCOME: Actual + Estimates
BDX Actual Net Income CAGR:1Y: -34.32%2Y: -12.02%5Y: -6.41%10Y: -0.34%
BDX - EBITDA: Actual + Estimates
BDX Actual EBITDA CAGR:1Y: -53.43%2Y: -24.55%5Y: -7.77%10Y: -1.41%

Ratios, Profit Margins & Return on Capital:

BDX - Net Profit Margin
BDX Net Profit Margin CAGR:1Y: -27.35%2Y: -11.93%5Y: -7.86%10Y: -4.66%
BDX - Gross Profit Margin
BDX Gross Profit Margin CAGR:1Y: -2.82%2Y: 0.25%5Y: 1.80%10Y: -0.40%
BDX - Price to Earnings
BDX Price to Earnings CAGR:1Y: 63.14%2Y: 1.47%5Y: 0.49%10Y: 4.51%
BDX - Price To Sales Ratio
BDX Price To Sales Ratio CAGR:1Y: 17.88%2Y: -10.68%5Y: -6.57%10Y: -0.38%
BDX - Return on Capital Employed
BDX Return on Capital Employed CAGR:1Y: -14.98%2Y: 14.25%5Y: 8.72%10Y: -3.82%
BDX - Return on Invested Capital
BDX Return on Invested Capital CAGR:1Y: -18.46%2Y: 1.73%5Y: 3.63%10Y: -5.19%

Compare stocks side-by-side

BDX Dividends Info:

Annual Dividend: $4.2
Forward Yield: 2.36%
Ex-Dividend Date: 2026-09-09
Lifetime Dividends / Share: $48.59

BDX Dividend History: Dates, Payments & Yield list

Below is a schedule of all BDX 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
09/09/202609/11/2026$1.0502.34%2.36%$177.85
06/09/202606/11/2026$1.0502.76%2.85%$147.35
03/10/202603/12/2026$1.0502.56%2.63%$159.63
12/08/202512/10/2025$1.0502.82%2.69%$155.97
09/08/202509/10/2025$1.0402.76%2.81%$148.14
06/09/202506/11/2025$1.0403.07%3.06%$135.79
03/10/202503/12/2025$1.0402.33%2.36%$175.96
12/09/202412/11/2024$1.0402.37%2.39%$173.77
09/09/202409/11/2024$0.9502.04%2.07%$183.72
06/10/202406/12/2024$0.9502.02%2.07%$183.95
03/07/202403/11/2024$0.9502.03%2.02%$188.29
12/07/202312/11/2023$0.9502.07%2.07%$183.48
09/07/202309/11/2023$0.9101.73%1.73%$210.05
06/08/202306/12/2023$0.9101.86%1.85%$197.10
03/09/202303/13/2023$0.9101.99%2%$181.91
12/08/202212/30/2022$0.7151.47%1.43%$199.92
09/08/202209/30/2022$0.6841.34%1.56%$175.18
06/08/202206/30/2022$0.6841.37%1.41%$193.81
03/09/202203/31/2022$0.6671.31%1.31%$204.02
12/09/202112/31/2021$0.6671.42%1.38%$192.88
09/08/202109/30/2021$0.6371.26%1.35%$188.54
06/08/202106/30/2021$0.6371.39%1.37%$186.52
03/09/202103/31/2021$0.6371.37%1.37%$186.49
12/09/202012/31/2020$0.6371.38%1.33%$191.92
09/08/202009/30/2020$0.6061.35%1.36%$178.46
06/08/202006/30/2020$0.6061.28%1.32%$183.52
03/09/202003/31/2020$0.6061.37%1.38%$176.23
12/09/201912/31/2019$0.6061.23%1.16%$208.60
09/06/201909/30/2019$0.5911.17%1.22%$194.02
06/06/201906/28/2019$0.5911.3%1.22%$193.29
03/07/201903/29/2019$0.5911.25%1.23%$191.54
12/07/201812/31/2018$0.5911.31%1.37%$172.82
09/06/201809/28/2018$0.5751.17%1.15%$200.18
06/07/201806/29/2018$0.5751.31%1.25%$183.74
03/08/201803/30/2018$0.5751.34%0%$0.00
12/07/201712/29/2017$0.5751.38%1.4%$164.18
09/07/201709/29/2017$0.5601.46%1.49%$150.29
06/07/201706/30/2017$0.5601.52%1.5%$149.65
03/08/201703/31/2017$0.5601.59%1.59%$140.70
12/07/201612/30/2016$0.5601.78%1.76%$126.97
09/07/201609/30/2016$0.5061.49%1.47%$137.85
06/07/201606/30/2016$0.5061.57%1.56%$130.07
03/08/201603/31/2016$0.5061.79%1.74%$116.44
12/08/201512/31/2015$0.5061.71%1.71%$118.19
09/04/201509/30/2015$0.4601.79%1.81%$101.75
06/05/201506/30/2015$0.4601.71%1.69%$108.64
03/06/201503/31/2015$0.4601.66%1.67%$110.13
12/08/201412/31/2014$0.4601.72%1.72%$106.73
09/05/201409/30/2014$0.4181.88%1.92%$87.29
06/05/201406/30/2014$0.4181.84%1.84%$90.73
03/06/201403/31/2014$0.4181.89%1.86%$89.80
12/06/201312/31/2013$0.4182.01%1.97%$84.74
09/05/201309/30/2013$0.3802%1.98%$76.71
06/05/201306/28/2013$0.3802.04%2%$75.80
03/06/201303/29/2013$0.3802.25%0%$0.00
12/06/201212/31/2012$0.3802.57%2.53%$59.97
09/05/201209/28/2012$0.3452.35%2.29%$60.25
06/06/201206/29/2012$0.3452.48%2.41%$57.33
03/07/201203/30/2012$0.3452.39%2.32%$59.56
12/08/201112/30/2011$0.3452.48%2.41%$57.31
09/07/201109/30/2011$0.3142.05%2.24%$56.24
06/07/201106/30/2011$0.3141.93%1.9%$66.09
03/08/201103/31/2011$0.3142.05%2.06%$61.07
12/08/201012/31/2010$0.3142.02%1.94%$64.83
09/07/201009/30/2010$0.2842.12%2%$56.83
06/07/201006/30/2010$0.2842.14%2.19%$51.86
03/08/201003/31/2010$0.2841.9%1.88%$60.39
12/10/200901/04/2010$0.2841.91%1.88%$60.29
09/04/200909/30/2009$0.2531.88%1.89%$53.50
06/05/200906/30/2009$0.2531.96%1.85%$54.69
03/06/200903/31/2009$0.2532.06%1.96%$51.57
12/10/200801/02/2009$0.2532.09%1.89%$53.58
09/05/200809/30/2008$0.2191.34%1.42%$61.56
06/05/200806/30/2008$0.2191.35%1.4%$62.36
03/06/200803/31/2008$0.2191.32%1.33%$65.85
12/10/200701/02/2008$0.2191.35%1.31%$66.56
09/05/200709/28/2007$0.1881.28%1.19%$62.93
06/06/200706/29/2007$0.1881.31%1.32%$57.14
03/07/200703/30/2007$0.1881.32%1.27%$58.97
12/08/200601/02/2007$0.1881.34%0%$0.00
09/06/200609/29/2006$0.1651.25%1.22%$54.20
06/07/200606/30/2006$0.1651.43%1.41%$46.89
03/08/200603/31/2006$0.1651.37%1.4%$47.23
12/09/200501/03/2006$0.1651.48%1.42%$46.36
09/07/200509/30/2005$0.1381.34%1.37%$40.21
06/07/200506/30/2005$0.1381.27%1.37%$40.24
03/08/200503/31/2005$0.1381.22%1.23%$44.81
12/09/200401/03/2005$0.1381.27%1.29%$42.96
09/07/200409/30/2004$0.1151.19%1.16%$39.65
06/07/200406/30/2004$0.1151.17%1.16%$39.73
03/08/200403/31/2004$0.1151.2%1.24%$37.18
12/10/200301/02/2004$0.1151.51%1.46%$31.47
09/05/200309/30/2003$0.0771.11%1.11%$27.70
06/05/200306/30/2003$0.0770.99%1.03%$29.80
03/06/200303/31/2003$0.0771.18%1.16%$26.42
12/10/200201/02/2003$0.0771.31%1.27%$24.19
09/05/200209/30/2002$0.0751.31%1.38%$21.78
06/05/200206/28/2002$0.0751.06%1.14%$26.42
03/06/200203/29/2002$0.0751.06%0%$0.00
12/10/200101/02/2002$0.0751.22%1.18%$25.53
09/05/200109/28/2001$0.0731.05%1.03%$28.38
06/06/200106/29/2001$0.0731.08%1.06%$27.45
03/07/200103/30/2001$0.0730%0%$0.00
12/08/200001/02/2001$0.0730%0%$0.00
09/06/200009/29/2000$0.0710%0%$0.00
06/07/200006/30/2000$0.0710%0%$0.00
03/08/200003/31/2000$0.0710%0%$0.00
12/10/199901/07/2000$0.0710%0%$0.00
09/07/199909/30/1999$0.0650%0%$0.00
06/07/199906/30/1999$0.0650%0%$0.00
03/08/199903/31/1999$0.0650%0%$0.00
12/10/199801/04/1999$0.0650%0%$0.00
09/04/199809/30/1998$0.0550%0%$0.00
06/03/199806/30/1998$0.0560%0%$0.00
03/04/199803/31/1998$0.0560%0%$0.00
12/12/199701/02/1998$0.0560%0%$0.00
09/05/199709/30/1997$0.0500%0%$0.00
06/04/199706/30/1997$0.0500%0%$0.00
03/05/199703/28/1997$0.0500%0%$0.00
12/12/199601/02/1997$0.0500%0%$0.00
09/05/199609/30/1996$0.0440%0%$0.00
06/05/199606/28/1996$0.0440%0%$0.00
03/06/199603/29/1996$0.0440%0%$0.00
12/14/199501/02/1996$0.0440%0%$0.00
09/06/199509/29/1995$0.0390%0%$0.00
06/06/199506/30/1995$0.0390%0%$0.00
03/06/199503/31/1995$0.0390%0%$0.00
12/13/199401/03/1995$0.0390%0%$0.00
09/02/199409/30/1994$0.0350%0%$0.00
06/03/199406/30/1994$0.0350%0%$0.00
03/04/199403/31/1994$0.0350%0%$0.00
12/07/199301/03/1994$0.0350%0%$0.00
09/02/199309/30/1993$0.0320%0%$0.00
06/03/199306/30/1993$0.0320%0%$0.00
03/04/199303/31/1993$0.0320%0%$0.00
12/08/199201/04/1993$0.0320%0%$0.00
09/02/199209/30/1992$0.0290%0%$0.00
06/03/199206/30/1992$0.0290%0%$0.00
03/04/199203/31/1992$0.0290%0%$0.00
12/09/199101/02/1992$0.0290%0%$0.00
09/03/199109/30/1991$0.0280%0%$0.00
06/03/199106/28/1991$0.0280%0%$0.00
03/04/199103/29/1991$0.0280%0%$0.00
12/10/199001/02/1991$0.0280%0%$0.00
08/31/199009/28/1990$0.0260%0%$0.00
06/04/199006/29/1990$0.0260%0%$0.00
03/05/199003/30/1990$0.0260%0%$0.00
12/11/198901/02/1990$0.0260%0%$0.00
09/01/198909/29/1989$0.0240%0%$0.00
06/06/198906/30/1989$0.0240%0%$0.00
03/06/198903/31/1989$0.0240%0%$0.00
12/13/198801/03/1989$0.0240%0%$0.00
09/02/198809/30/1988$0.0210%0%$0.00
06/07/198806/30/1988$0.0210%0%$0.00
03/04/198803/31/1988$0.0210%0%$0.00
12/07/198701/04/1988$0.0210%0%$0.00
09/02/198709/30/1987$0.0180%0%$0.00
06/03/198706/30/1987$0.0180%0%$0.00
03/04/198703/31/1987$0.0180%0%$0.00
12/09/198601/02/1987$0.0180%0%$0.00
09/03/198609/05/1986$0.0160%0%$0.00
06/03/198606/05/1986$0.0160%0%$0.00
03/10/198603/12/1986$0.0160%0%$0.00
12/10/198512/12/1985$0.0160%0%$0.00
09/03/198509/05/1985$0.0140%0%$0.00
06/04/198506/06/1985$0.0140%0%$0.00
03/04/198503/06/1985$0.0140%0%$0.00
12/11/198412/13/1984$0.0140%0%$0.00
08/31/198409/03/1984$0.0140%0%$0.00
06/05/198406/07/1984$0.0140%0%$0.00
03/05/198403/07/1984$0.0140%0%$0.00
12/05/198312/07/1983$0.0140%0%$0.00
09/02/198309/05/1983$0.0140%0%$0.00
06/07/198306/09/1983$0.0140%0%$0.00
02/28/197303/02/1973$0.0170%0%$0.00

Projected Future Returns & Dividends for BDX

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

Share price CAGR of +2.59%
Dividend CAGR of +7.61%

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

BDX (DRIP)BDX - No DRIP
Current Price$178.09$178.09
Start Shares56.1556.15
Start Value$10,000$10,000
  
After 10 years:
Final Share Count75.3456.15
Dividends Payment$2.19$2.19
Annual Dividends$659$491
Yield on cost6.59%4.91%
Share Price$230.08$230.08
Total Dividends$3,908$3,354
Final Value$17,335$16,273

Estimated Future Value + Dividends - BDX

NOTE: Above numbers are our estimate based on BDX'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
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
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
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • 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
  • 15min & 1hr Intraday Signals
  • 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

Becton, Dickinson and Company (BDX) had its IPO on 1973-02-21, and is traded on NYSE stock exchange.

Operating globally, Becton, Dickinson and Company (BD) is a prominent enterprise focused on the development, manufacturing, and distribution of a broad spectrum of medical technology. This includes essential medical supplies, sophisticated devices, advanced laboratory equipment, and critical diagnostic products. Its extensive customer base comprises healthcare providers, clinical institutions, medical researchers, pharmaceutical firms, and the general public around the world. The BD Medical division delivers a comprehensive suite of products primarily focused on medication management and drug delivery. This encompasses a variety of intravenous (IV) access solutions, such as peripheral and advanced catheters, central lines, acute dialysis catheters, and related vascular care items including needle-free connectors and closed-system drug transfer devices. It also provides essential injection equipment like hypodermic syringes, needles, anesthesia trays, enteral syringes, and sharps disposal systems. Additionally, this segment develops integrated systems for IV medication and infusion therapy, medication compounding workflow, automated dispensing, and supply chain optimization. Specialized products for diabetes management, including pen needles, along with prefillable drug delivery systems, are also key offerings. BD Life Sciences focuses on diagnostic and research tools, offering products for specimen and blood collection. This segment supplies automated systems for culturing blood and tuberculosis, molecular testing, microorganism identification, and drug susceptibility analysis. It also provides liquid-based cytology systems, rapid diagnostic assays, microbiology laboratory automation, and plated media. Furthermore, it offers advanced solutions for cell analysis, including fluorescence-activated cell sorters and analyzers, antibodies, kits, and reagent systems. These are crucial for single-cell gene expression analysis, as well as for clinical oncology, immunological, and transplantation diagnostics and monitoring. Finally, the BD Interventional segment delivers specialized products for surgical and interventional procedures. Its portfolio includes solutions for hernia and soft tissue repair, biological and bioresorbable grafts, and biosurgery, alongside other surgical products. This segment also addresses surgical infection prevention, provides a range of surgical and laparoscopic instrumentation, offers peripheral intervention products, and supplies urology and critical care devices. Established in 1897, the company maintains its headquarters in Franklin Lakes, New Jersey.

BDX website: https://www.bd.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
  • Buy/Sell Signals Dashboard
  • Stock Fundamentals
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
  • DCF Valuation Modeling
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
  • YM ETFs Trend Signals
  • 9/21 EMA Trend Signals
  • 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
  • 15min & 1hr Intraday Signals
  • 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 — BDX

Value from:
Pay up to today
—
vs current price $178.09
—
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 →