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 »

Black Hills Corporation BKH | NYSE

$76.43 -$0.81 | -1.05%

TREND SIGNAL: Signal available — unlock to view

|2026-10-08

Add to favoritesFavorite

Company Overview:

Market Cap: $5.79B

Trailing PE: 19.3x

FWD PE *: 16.4x

Payout Ratio (TTM): 67.2%

52-Week Range: $59.95 - $78.69

* Forward PE is based on street estimates.

7.7 Year BKH Performance Metrics:

Total Return (with DRIP): 47.9% (5.22% CAGR)

Total Return (no DRIP): 38.6% (4.33% CAGR)

Share Price: 12.6% (1.55% CAGR)

Yield on Cost (with DRIP): 5.44%

Total Invested: $10,000

Total Value (with DRIP): $14,792

Total Return $ (with DRIP): $4,792

Dividend Increase: 39.2% (4.51% CAGR)

Dividend Yield (FWD): 3.68% ($2.81)

BKH 7.7-yr Total Return ($10K invested)

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

BKH Share Price

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

BKH Price CAGR:1Y: 25.19%2Y: 12.44%5Y: 3.37%10Y: 1.55%

BKH Dividend Charts

BKH - Dividends

BKH Dividend CAGR:1Y: 3.99%2Y: 4.00%5Y: 4.47%10Y: 5.29%

BKH - Dividend Payout Ratio

BKH Dividend Payout Ratio CAGR:1Y: -21.40%2Y: -15.67%5Y: -0.19%10Y: -26.98%

BKH - Dividend to Free Cash Flow Ratio

BKH 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!

Get 3 Months Free with Annual Plan

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

Combined 55% Lifetime Discount

BKH Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

BKH - Revenue

BKH Revenue CAGR:1Y: 3.14%2Y: 6.05%5Y: 3.98%10Y: 3.36%

BKH - Earnings Per Share (EPS)

BKH EPS CAGR:1Y: 31.58%2Y: 23.09%5Y: 4.56%10Y: 47.88%

BKH - Net Income

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

BKH Net Income CAGR:1Y: 46.91%2Y: 33.11%5Y: 9.93%10Y: 50.69%

BKH - EBITDA

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

BKH EBITDA CAGR:1Y: 13.61%2Y: 10.10%5Y: 6.62%10Y: 4.76%

BKH - Free Cash Flow

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

BKH Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BKH - Free Cash Flow / Share

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

BKH Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BKH - Operating Income

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

BKH Operating Income CAGR:1Y: 17.58%2Y: 17.22%5Y: 7.60%10Y: 10.64%

BKH - Gross Profit

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

BKH Gross Profit CAGR:1Y: 12.78%2Y: 10.80%5Y: 6.03%10Y: 3.93%

BKH - Shares Outstanding

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

BKH Shares Outstanding CAGR:1Y: 5.11%2Y: 5.02%5Y: 3.88%10Y: 3.69%

BKH - Share Buybacks

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

BKH Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

BKH - Stock-Based Comp

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

BKH Stock-Based Comp CAGR:1Y: 3.23%2Y: 3.28%5Y: 12.36%10Y: 2.13%

BKH - Expenses

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

BKH Expenses CAGR:1Y: -0.37%2Y: 14.55%5Y: 4.72%10Y: 6.52%

BKH - Revenue vs Net Income

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

BKH - EPS vs FCF / Share

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

BKH - EPS vs PE Ratio

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

BKH - FCF vs FCF / Share

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

BKH - FCF vs Stock Based Comp

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

BKH - Cash & Debt

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

BKH - Revenue by Segment

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

BKH Revenue CAGR:1Y: 3.14%2Y: 6.05%5Y: 3.98%10Y: 3.36%

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

BKH - REVENUE: Actual + Estimates

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

BKH Actual Revenue CAGR:1Y: 3.14%2Y: 6.05%5Y: 3.98%10Y: 3.36%

BKH - EPS: Actual + Estimates

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

BKH Actual EPS CAGR:1Y: 31.58%2Y: 23.09%5Y: 4.56%10Y: 47.88%

BKH - NET INCOME: Actual + Estimates

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

BKH Actual Net Income CAGR:1Y: 46.91%2Y: 33.11%5Y: 9.93%10Y: 50.69%

BKH - EBITDA: Actual + Estimates

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

BKH Actual EBITDA CAGR:1Y: 13.61%2Y: 10.10%5Y: 6.62%10Y: 4.76%

Ratios, Profit Margins & Return on Capital:

BKH - Net Profit Margin

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

BKH Net Profit Margin CAGR:1Y: 34.82%2Y: 22.11%5Y: 4.57%10Y: 44.68%

BKH - Gross Profit Margin

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

BKH Gross Profit Margin CAGR:1Y: 96.51%2Y: 40.05%5Y: 14.66%10Y: 6.62%

BKH - Price to Earnings

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

BKH Price to Earnings CAGR:1Y: 0.79%2Y: -4.67%5Y: -1.92%10Y: -29.43%

BKH - Price To Sales Ratio

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

BKH Price To Sales Ratio CAGR:1Y: 34.79%2Y: 15.98%5Y: 2.40%10Y: 2.25%

BKH - Return on Capital Employed

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

BKH Return on Capital Employed CAGR:1Y: 11.76%2Y: 13.91%5Y: 2.41%10Y: 3.48%

BKH - Return on Invested Capital

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

BKH Return on Invested Capital CAGR:1Y: 13.53%2Y: 15.74%5Y: -1.95%10Y: 2.35%

BKH Dividends Info:

Annual Dividend: $2.812

Forward Yield: 3.68%

Ex-Dividend Date: 2026-08-17

Lifetime Dividends / Share: $56.60

BKH Dividend History: Dates, Payments & Yield list

Below is a schedule of all BKH 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
08/17/2026	09/01/2026	$0.703	3.83%	3.88%	$72.40
05/15/2026	06/01/2026	$0.703	3.86%	3.99%	$70.42
02/17/2026	03/02/2026	$0.703	3.82%	3.83%	$73.49
11/17/2025	12/01/2025	$0.676	3.89%	3.73%	$72.46
08/18/2025	09/02/2025	$0.676	4.48%	4.53%	$59.64
05/16/2025	06/02/2025	$0.676	4.62%	4.63%	$58.38
02/18/2025	03/03/2025	$0.676	4.57%	4.37%	$61.86
11/18/2024	12/02/2024	$0.650	4.13%	4.14%	$62.81
08/19/2024	09/02/2024	$0.650	4.52%	4.51%	$57.66
05/16/2024	06/03/2024	$0.650	4.57%	4.61%	$56.34
02/15/2024	03/01/2024	$0.650	4.97%	5.06%	$51.43
11/16/2023	12/01/2023	$0.625	4.89%	4.68%	$53.46
08/17/2023	09/01/2023	$0.625	4.5%	4.57%	$54.74
05/17/2023	06/01/2023	$0.625	3.95%	4.13%	$60.48
02/13/2023	03/01/2023	$0.625	3.92%	4.09%	$61.14
11/16/2022	12/01/2022	$0.625	3.73%	3.55%	$70.50
08/17/2022	09/01/2022	$0.595	3.02%	3.11%	$76.42
05/17/2022	06/01/2022	$0.595	3.14%	3.12%	$76.38
02/11/2022	03/01/2022	$0.595	3.57%	3.48%	$68.48
11/16/2021	12/01/2021	$0.595	3.68%	3.7%	$64.27
08/17/2021	09/01/2021	$0.565	3.12%	3.16%	$71.53
05/17/2021	06/01/2021	$0.565	3.42%	3.43%	$65.97
02/11/2021	03/01/2021	$0.565	3.65%	3.78%	$59.86
11/16/2020	12/01/2020	$0.565	3.47%	3.7%	$61.07
08/17/2020	09/01/2020	$0.535	3.7%	3.88%	$55.13
05/15/2020	06/01/2020	$0.535	3.83%	3.53%	$60.59
02/13/2020	03/02/2020	$0.535	2.52%	2.8%	$76.43
11/15/2019	12/02/2019	$0.535	2.83%	2.83%	$75.51
08/16/2019	09/02/2019	$0.505	2.62%	2.59%	$78.07
05/16/2019	06/03/2019	$0.505	2.67%	2.62%	$76.98
02/14/2019	03/01/2019	$0.505	2.91%	2.81%	$71.95
11/16/2018	12/03/2018	$0.505	0%	2.98%	$67.89
08/17/2018	09/03/2018	$0.475	0%	2.8%	$67.89
05/17/2018	06/01/2018	$0.475	0%	2.8%	$67.89
02/14/2018	03/01/2018	$0.475	0%	2.8%	$67.89
11/16/2017	12/01/2017	$0.475	0%	2.8%	$67.89
08/16/2017	09/01/2017	$0.445	0%	2.62%	$67.89
05/16/2017	06/01/2017	$0.445	0%	2.62%	$67.89
02/13/2017	03/01/2017	$0.445	0%	2.62%	$67.89
11/15/2016	12/01/2016	$0.420	0%	2.47%	$67.89
08/16/2016	09/01/2016	$0.420	0%	2.47%	$67.89
05/16/2016	06/01/2016	$0.420	0%	2.47%	$67.89
02/11/2016	03/01/2016	$0.420	0%	2.47%	$67.89
11/13/2015	12/01/2015	$0.405	0%	2.39%	$67.89
08/14/2015	09/01/2015	$0.405	0%	2.39%	$67.89
05/14/2015	06/01/2015	$0.405	0%	2.39%	$67.89
02/11/2015	03/02/2015	$0.405	0%	2.39%	$67.89
11/13/2014	12/01/2014	$0.390	0%	2.3%	$67.89
08/13/2014	09/01/2014	$0.390	0%	2.3%	$67.89
05/14/2014	06/02/2014	$0.390	0%	2.3%	$67.89
02/12/2014	03/03/2014	$0.390	0%	2.3%	$67.89
11/13/2013	12/02/2013	$0.380	0%	2.24%	$67.89
08/14/2013	09/02/2013	$0.380	0%	2.24%	$67.89
05/15/2013	06/03/2013	$0.380	0%	2.24%	$67.89
02/13/2013	03/01/2013	$0.380	0%	2.24%	$67.89
11/14/2012	12/03/2012	$0.370	0%	2.18%	$67.89
08/15/2012	09/03/2012	$0.370	0%	2.18%	$67.89
05/16/2012	06/01/2012	$0.370	0%	2.18%	$67.89
02/14/2012	03/01/2012	$0.370	0%	2.18%	$67.89
11/15/2011	12/01/2011	$0.365	0%	2.15%	$67.89
08/16/2011	09/01/2011	$0.365	0%	2.15%	$67.89
05/16/2011	06/01/2011	$0.365	0%	2.15%	$67.89
02/11/2011	03/01/2011	$0.365	0%	2.15%	$67.89
11/15/2010	12/01/2010	$0.360	0%	2.12%	$67.89
08/16/2010	09/01/2010	$0.360	0%	2.12%	$67.89
05/14/2010	06/01/2010	$0.360	0%	2.12%	$67.89
02/10/2010	03/01/2010	$0.360	0%	2.12%	$67.89
11/13/2009	12/01/2009	$0.355	0%	2.09%	$67.89
08/14/2009	09/01/2009	$0.355	0%	2.09%	$67.89
05/14/2009	06/01/2009	$0.355	0%	2.09%	$67.89
02/11/2009	03/02/2009	$0.355	0%	2.09%	$67.89
11/12/2008	12/01/2008	$0.350	0%	2.06%	$67.89
08/13/2008	09/01/2008	$0.350	0%	2.06%	$67.89
05/14/2008	06/02/2008	$0.350	0%	2.06%	$67.89
02/13/2008	03/03/2008	$0.350	0%	2.06%	$67.89
11/14/2007	12/03/2007	$0.350	0%	2.06%	$67.89
08/15/2007	09/03/2007	$0.340	0%	2%	$67.89
05/16/2007	06/01/2007	$0.340	0%	2%	$67.89
02/13/2007	03/01/2007	$0.340	0%	2%	$67.89
11/15/2006	12/01/2006	$0.330	0%	1.94%	$67.89
08/16/2006	09/01/2006	$0.330	0%	1.94%	$67.89
05/16/2006	06/01/2006	$0.330	0%	1.94%	$67.89
02/13/2006	03/01/2006	$0.330	0%	1.94%	$67.89
11/15/2005	12/01/2005	$0.320	0%	1.89%	$67.89
08/16/2005	09/01/2005	$0.320	0%	1.89%	$67.89
05/16/2005	06/01/2005	$0.320	0%	1.89%	$67.89
02/11/2005	03/01/2005	$0.320	0%	1.89%	$67.89
11/15/2004	12/01/2004	$0.310	0%	1.83%	$67.89
08/12/2004	09/01/2004	$0.310	0%	1.83%	$67.89
05/13/2004	06/01/2004	$0.310	0%	1.83%	$67.89
02/12/2004	03/01/2004	$0.310	0%	1.83%	$67.89
11/12/2003	12/01/2003	$0.300	0%	1.77%	$67.89
08/13/2003	09/01/2003	$0.300	0%	1.77%	$67.89
05/16/2003	06/02/2003	$0.300	0%	1.77%	$67.89
02/12/2003	03/03/2003	$0.300	0%	1.77%	$67.89
11/13/2002	12/02/2002	$0.290	0%	1.71%	$67.89
08/14/2002	09/02/2002	$0.290	0%	1.71%	$67.89
05/15/2002	06/03/2002	$0.290	0%	1.71%	$67.89
02/13/2002	03/01/2002	$0.290	0%	1.71%	$67.89
11/15/2001	12/03/2001	$0.280	0%	1.65%	$67.89
08/14/2001	09/03/2001	$0.280	0%	1.65%	$67.89
05/16/2001	06/01/2001	$0.280	0%	1.65%	$67.89
02/14/2001	03/01/2001	$0.280	0%	1.65%	$67.89
11/15/2000	12/01/2000	$0.270	0%	1.59%	$67.89
08/16/2000	09/01/2000	$0.270	0%	1.59%	$67.89
05/10/2000	06/01/2000	$0.270	0%	1.59%	$67.89
02/09/2000	03/01/2000	$0.270	0%	1.59%	$67.89
11/09/1999	12/01/1999	$0.260	0%	1.53%	$67.89
08/11/1999	09/01/1999	$0.260	0%	1.53%	$67.89
05/12/1999	06/01/1999	$0.260	0%	1.53%	$67.89
02/10/1999	03/01/1999	$0.260	0%	1.53%	$67.89
11/10/1998	12/01/1998	$0.250	0%	1.47%	$67.89
08/12/1998	09/01/1998	$0.250	0%	1.47%	$67.89
05/13/1998	06/01/1998	$0.250	0%	1.47%	$67.89
02/11/1998	03/02/1998	$0.250	0%	1.47%	$67.89
11/12/1997	12/01/1997	$0.237	0%	1.39%	$67.89
08/13/1997	09/01/1997	$0.237	0%	1.39%	$67.89
05/14/1997	06/02/1997	$0.237	0%	1.39%	$67.89
02/12/1997	03/03/1997	$0.237	0%	1.39%	$67.89
11/13/1996	12/02/1996	$0.230	0%	1.36%	$67.89
08/14/1996	09/02/1996	$0.230	0%	1.36%	$67.89
05/15/1996	06/03/1996	$0.230	0%	1.36%	$67.89
02/14/1996	03/01/1996	$0.230	0%	1.36%	$67.89
11/08/1995	12/01/1995	$0.223	0%	1.32%	$67.89
08/09/1995	09/01/1995	$0.223	0%	1.32%	$67.89
05/08/1995	06/01/1995	$0.223	0%	1.32%	$67.89
02/06/1995	03/01/1995	$0.220	0%	1.3%	$67.89
11/04/1994	12/01/1994	$0.220	0%	1.3%	$67.89
08/08/1994	09/01/1994	$0.220	0%	1.3%	$67.89
05/09/1994	06/01/1994	$0.220	0%	1.3%	$67.89
02/07/1994	03/01/1994	$0.220	0%	1.3%	$67.89
11/05/1993	12/01/1993	$0.213	0%	1.26%	$67.89
08/09/1993	09/01/1993	$0.213	0%	1.26%	$67.89
05/10/1993	06/01/1993	$0.213	0%	1.26%	$67.89
02/08/1993	03/01/1993	$0.213	0%	1.26%	$67.89
11/06/1992	12/01/1992	$0.207	0%	1.22%	$67.89
08/10/1992	09/01/1992	$0.207	0%	1.22%	$67.89
05/11/1992	06/01/1992	$0.207	0%	1.22%	$67.89
02/04/1992	03/02/1992	$0.207	0%	1.22%	$67.89
11/04/1991	12/02/1991	$0.196	0%	1.15%	$67.89
08/12/1991	09/02/1991	$0.196	0%	1.15%	$67.89
05/06/1991	06/03/1991	$0.196	0%	1.15%	$67.89
02/04/1991	03/01/1991	$0.196	0%	1.15%	$67.89
11/05/1990	12/03/1990	$0.182	0%	1.07%	$67.89
08/06/1990	09/03/1990	$0.182	0%	1.07%	$67.89
05/07/1990	06/01/1990	$0.182	0%	1.07%	$67.89
02/05/1990	03/01/1990	$0.182	0%	1.07%	$67.89
11/13/1989	12/01/1989	$0.169	0%	1%	$67.89
08/14/1989	09/01/1989	$0.169	0%	1%	$67.89
05/08/1989	06/01/1989	$0.169	0%	1%	$67.89
02/06/1989	03/01/1989	$0.169	0%	1%	$67.89
11/04/1988	12/01/1988	$0.156	0%	0.92%	$67.89
08/08/1988	09/01/1988	$0.156	0%	0.92%	$67.89
05/09/1988	06/01/1988	$0.156	0%	0.92%	$67.89
02/08/1988	03/01/1988	$0.156	0%	0.92%	$67.89
11/07/1986	11/12/1986	$0.127	0%	0.75%	$67.89
08/11/1986	08/13/1986	$0.127	0%	0.75%	$67.89
05/12/1986	05/14/1986	$0.127	0%	0.75%	$67.89
02/03/1986	02/05/1986	$0.127	0%	0.75%	$67.89

Projected Future Returns & Dividends for BKH

Based on past 7.7-year performance, here are BKH growth metrics:

Share price CAGR of +1.55%
Dividend CAGR of +5.29%

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

	BKH (DRIP)	BKH - No DRIP
Current Price	$76.43	$76.43
Start Shares	130.84	130.84
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	201.70	130.84
Dividends Payment	$1.18	$1.18
Annual Dividends	$949	$616
Yield on cost	9.49%	6.16%
Share Price	$89.14	$89.14
Total Dividends	$5,868	$4,690
Final Value	$17,981	$16,354

Estimated Future Value + Dividends - BKH

NOTE: Above numbers are our estimate based on BKH's Dividend and Price CAGR over past 7.7 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:

Get 3 Months Free with Annual Plan

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

Combined 55% Lifetime Discount

Company Info

Black Hills Corporation (BKH) had its IPO on 1973-02-22, and is traded on NYSE stock exchange.

Black Hills Corporation operates as an American utility firm, delivering both electric power and natural gas through its subsidiaries. Its business is organized into two primary divisions: Electric Utilities and Gas Utilities. The Electric Utilities segment is responsible for generating, transmitting, and distributing electricity to approximately 218,000 customers spanning Colorado, Montana, South Dakota, and Wyoming. This division manages 1,481.5 megawatts of power generation capacity and maintains 8,892 miles of electric transmission and distribution lines. Electric power generation is diversified, utilizing wind, natural gas, and coal-fired plants, and the company also operates a coal mine near Gillette, Wyoming. Conversely, the Gas Utilities segment provides natural gas to roughly 1,094,000 utility clients across Arkansas, Colorado, Iowa, Kansas, Nebraska, and Wyoming. This operation includes overseeing 4,732 miles of intrastate gas transmission pipelines, 41,644 miles of gas distribution mains and service lines, six natural gas storage facilities, around 50,000 horsepower of compression, and 515 miles of gathering lines. Beyond these core utility offerings, Black Hills Corporation also constructs and maintains gas infrastructure for various gas transportation customers. It provides appliance repair services for residential utility subscribers and offers electrical system construction to large industrial clients. Founded in 1941, the company's headquarters are situated in Rapid City, South Dakota.

BKH website: https://www.blackhillscorp.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

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

Combined 55% Lifetime Discount

DCF Model — BKH

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 $76.43

—

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 →