NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Danaher Corporation DHR | NYSE

$220.16 -$1.39 | -0.63%
SIGNAL:Signal available — unlock to view |2026-09-22 |F&G 66 |RSI 60.5

Company Overview:

Market Cap: $155.75B
Trailing PE: 39.1x
FWD PE *: 24.9x
Payout Ratio (TTM): 24.1%
52-Week Range: $160.93 - $242.80

* Forward PE is based on street estimates.

10 Year DHR Performance Metrics:

Total Return (with DRIP): 234.9% (12.85% CAGR)
Total Return (no DRIP): 230.5% (12.70% CAGR)
Share Price: 216.9% (12.22% CAGR)
Yield on Cost (with DRIP): 2.43%
Total Invested: $10,000
Total Value (with DRIP): $33,486
Total Return $ (with DRIP): $23,486
Dividend Increase: 260.9% (14.08% CAGR)
Dividend Yield (FWD): 0.73% ($1.60)
DHR 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
DHR Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
DHR Price CAGR:1Y: 3.42%2Y: -10.45%5Y: -3.85%10Y: 12.22%
DHR Dividend Charts
DHR - Dividends
DHR Dividend CAGR:1Y: 25.00%2Y: 21.72%5Y: 16.53%10Y: 13.70%
DHR - Dividend Payout Ratio
DHR Dividend Payout Ratio CAGR:1Y: -21.16%2Y: 21.46%5Y: 24.90%10Y: 6.85%
DHR - Dividend to Free Cash Flow Ratio
DHR Dividend to FCF Ratio CAGR:1Y: 6.48%2Y: 12.43%5Y: 16.28%10Y: 8.68%

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%)

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

DHR - Revenue
DHR Revenue CAGR:1Y: 5.54%2Y: 4.45%5Y: -2.79%10Y: 0.80%
DHR - Earnings Per Share (EPS)
DHR EPS CAGR:1Y: 59.74%2Y: 0.41%5Y: -12.51%10Y: 2.73%
DHR - Net Income
🔓 See the full chart40% off right now · 7-day free trial
DHR Net Income CAGR:1Y: 56.76%2Y: -2.06%5Y: -13.39%10Y: 2.85%
DHR - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
DHR EBITDA CAGR:1Y: 37.92%2Y: 3.30%5Y: -6.86%10Y: 3.13%
DHR - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
DHR Free Cash Flow CAGR:1Y: 16.06%2Y: 5.80%5Y: -6.97%10Y: 1.13%
DHR - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
DHR Free Cash Flow / Share CAGR:1Y: 17.90%2Y: 8.20%5Y: -6.72%10Y: 0.92%
DHR - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
DHR Operating Income CAGR:1Y: -5.45%2Y: -1.77%5Y: -10.88%10Y: 0.86%
DHR - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
DHR Gross Profit CAGR:1Y: -8.70%2Y: 2.63%5Y: -3.86%10Y: 1.38%
DHR - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
DHR Shares Outstanding CAGR:1Y: -1.60%2Y: -2.37%5Y: -0.78%10Y: 0.12%
DHR - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
DHR Share Buybacks CAGR:1Y: 0.00%2Y: -55.80%5Y: 0.00%10Y: 0.00%
DHR - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
DHR Stock-Based Comp CAGR:1Y: 2.20%2Y: 3.39%5Y: 11.90%10Y: 10.17%
DHR - Expenses
🔓 See the full chart40% off right now · 7-day free trial
DHR Expenses CAGR:1Y: 8.47%2Y: -3.19%5Y: -2.48%10Y: 5.95%
DHR - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
DHR - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
DHR - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
DHR - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
DHR - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
DHR - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
DHR - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
DHR Revenue CAGR:1Y: 5.54%2Y: 4.45%5Y: -2.79%10Y: 0.80%
DHR - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
DHR Revenue CAGR:1Y: 5.54%2Y: 4.45%5Y: -2.79%10Y: 0.80%

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

DHR - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
DHR Actual Revenue CAGR:1Y: 5.54%2Y: 4.45%5Y: -2.79%10Y: 0.80%
DHR - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
DHR Actual EPS CAGR:1Y: 59.74%2Y: 0.41%5Y: -12.51%10Y: 2.73%
DHR - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
DHR Actual Net Income CAGR:1Y: 56.76%2Y: -2.06%5Y: -13.39%10Y: 2.85%
DHR - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
DHR Actual EBITDA CAGR:1Y: 37.92%2Y: 3.30%5Y: -6.86%10Y: 3.13%

Ratios, Profit Margins & Return on Capital:

DHR - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
DHR Net Profit Margin CAGR:1Y: 48.56%2Y: -6.21%5Y: -10.90%10Y: 2.04%
DHR - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
DHR Gross Profit Margin CAGR:1Y: -13.49%2Y: -1.73%5Y: -1.10%10Y: 0.57%
DHR - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
DHR Price to Earnings CAGR:1Y: -38.22%2Y: -11.39%5Y: 9.89%10Y: 8.23%
DHR - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
DHR Price To Sales Ratio CAGR:1Y: -7.96%2Y: -17.04%5Y: -1.68%10Y: 10.40%
DHR - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
DHR Return on Capital Employed CAGR:1Y: -16.04%2Y: -9.29%5Y: -13.83%10Y: -5.60%
DHR - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
DHR Return on Invested Capital CAGR:1Y: -19.56%2Y: -10.53%5Y: -14.63%10Y: -3.53%

Compare stocks side-by-side

DHR Dividends Info:

Annual Dividend: $1.6
Forward Yield: 0.73%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $34.80

DHR Dividend History: Dates, Payments & Yield list

Below is a schedule of all DHR 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
09/30/202610/30/2026$0.4000.72%0%$0.00
06/26/202607/31/2026$0.4000.82%0.82%$194.98
03/27/202604/24/2026$0.4000.88%0.9%$177.25
12/26/202501/30/2026$0.3200.56%0.58%$218.89
09/26/202510/31/2025$0.3200.69%0.59%$215.38
06/27/202507/25/2025$0.3200.64%0.62%$205.48
03/28/202504/25/2025$0.3200.62%0.65%$197.14
12/27/202401/31/2025$0.2700.47%0.48%$222.74
09/27/202410/25/2024$0.2700.39%0.44%$245.39
06/28/202407/26/2024$0.2700.43%0.39%$273.91
03/27/202404/26/2024$0.2700.43%0.44%$246.58
12/28/202301/26/2024$0.2400.41%0.41%$233.00
10/11/202310/27/2023$0.2700.5%0.57%$187.88
06/29/202307/28/2023$0.2390.45%0.42%$230.53
03/30/202304/28/2023$0.2390.43%0.46%$210.00
12/29/202201/27/2023$0.2220.37%0.38%$235.76
09/29/202210/28/2022$0.2220.38%0.4%$223.20
06/23/202207/29/2022$0.2220.39%0.34%$258.36
03/24/202204/29/2022$0.2220.35%0.4%$222.60
12/29/202101/28/2022$0.1860.26%0.3%$249.18
09/29/202110/29/2021$0.1860.27%0.27%$276.35
06/24/202107/30/2021$0.1860.31%0.28%$263.70
03/25/202104/30/2021$0.1860.38%0.33%$225.09
12/24/202001/29/2021$0.1600.33%0.3%$210.82
09/25/202010/30/2020$0.1600.35%0.31%$203.46
06/25/202007/31/2020$0.1600.42%0.35%$180.65
03/26/202004/24/2020$0.1600.52%0.44%$146.32
12/26/201901/31/2020$0.1510.45%0.42%$142.60
09/26/201910/25/2019$0.1510.48%0.5%$120.44
06/27/201907/26/2019$0.1510.48%0.48%$126.12
03/28/201904/26/2019$0.1510.52%0.52%$116.06
12/27/201801/25/2019$0.1420.63%0.6%$94.25
09/27/201810/26/2018$0.1420.59%0.66%$86.10
06/28/201807/27/2018$0.1420.65%0.62%$91.08
03/28/201804/27/2018$0.1420.66%0.63%$90.09
12/28/201701/26/2018$0.1240.6%0.54%$92.01
09/28/201710/27/2017$0.1240.66%0.61%$81.77
06/28/201707/28/2017$0.1240.66%0.69%$72.18
03/29/201704/28/2017$0.1240.65%0.67%$73.86
12/28/201601/27/2017$0.1110.64%0.62%$71.76
09/28/201610/28/2016$0.1110.64%0.64%$69.31
06/01/201607/29/2016$0.1080.65%0.6%$72.19
07/05/201607/07/2016$24.560137.84%137.34%$71.53
03/22/201604/29/2016$0.1080.67%0.66%$65.00
12/17/201501/29/2016$0.0910.59%0.62%$58.21
09/30/201510/30/2015$0.0910.63%0.58%$62.69
09/23/201510/30/2015$0.1350.94%0.86%$62.69
06/24/201507/31/2015$0.0910.63%0.59%$61.51
03/25/201504/24/2015$0.0910.64%0.65%$55.96
12/23/201401/30/2015$0.0670.46%0.49%$55.34
09/24/201410/31/2014$0.0670.51%0.5%$54.01
06/25/201407/25/2014$0.0670.5%0.53%$50.85
03/26/201404/25/2014$0.0670.55%0.55%$49.08
12/26/201301/31/2014$0.0170.13%0.13%$49.98
09/25/201310/25/2013$0.0170.14%0.14%$48.44
06/26/201307/26/2013$0.0170.16%0.15%$44.82
03/26/201304/26/2013$0.0170.16%0.17%$40.27
12/12/201212/28/2012$0.0170.18%0.18%$36.96
09/26/201210/26/2012$0.0170.18%0.19%$34.78
06/27/201207/27/2012$0.0170.2%0.19%$35.50
03/28/201204/27/2012$0.0170.18%0.18%$36.74
12/28/201101/27/2012$0.0170.21%0.19%$35.11
09/28/201110/28/2011$0.0170.23%0.2%$34.17
06/22/201107/29/2011$0.0130.15%0.16%$32.99
03/23/201104/29/2011$0.0130.16%0.14%$37.11
12/29/201001/28/2011$0.0130.17%0.17%$30.94
09/22/201010/29/2010$0.0130.2%0.18%$29.13
06/23/201007/30/2010$0.0130.2%0.21%$25.80
03/24/201004/30/2010$0.0130.21%0.19%$28.31
12/29/200901/29/2010$0.0130.21%0.22%$23.97
09/23/200910/30/2009$0.0100.18%0.18%$22.92
06/24/200907/31/2009$0.0100.2%0.2%$20.57
03/25/200904/24/2009$0.0100.22%0.2%$20.30
12/23/200801/30/2009$0.0100.22%0.21%$18.79
09/24/200810/31/2008$0.0100.17%0.2%$19.90
06/25/200807/25/2008$0.0100.15%0.15%$27.26
03/26/200804/25/2008$0.0100.16%0.15%$26.05
12/27/200701/25/2008$0.0100.14%0.16%$25.18
09/26/200710/26/2007$0.0100.14%0.15%$27.71
06/27/200707/27/2007$0.0100.16%0.16%$24.74
03/28/200704/27/2007$0.0070.11%0.11%$23.86
12/27/200601/26/2007$0.0070.11%0.11%$24.37
09/27/200610/27/2006$0.0070.12%0.11%$23.61
06/28/200607/28/2006$0.0070.13%0.12%$22.03
03/29/200604/28/2006$0.0070.12%0.12%$21.54
12/28/200501/27/2006$0.0070.14%0.14%$18.66
09/28/200510/28/2005$0.0070.15%0.16%$17.16
06/22/200507/29/2005$0.0050.11%0.11%$18.63
03/22/200504/29/2005$0.0050.11%0.12%$17.01
12/29/200401/28/2005$0.0050.1%0.11%$18.42
09/22/200410/29/2004$0.0050.12%0.11%$18.52
06/23/200407/30/2004$0.0050.12%0.12%$17.01
03/24/200404/30/2004$0.0040.11%0.11%$15.54
12/23/200301/30/2004$0.0010.03%0.03%$15.38
09/24/200310/31/2003$0.0040.14%0.12%$13.92
06/25/200307/31/2003$0.0040.15%0.14%$12.13
03/26/200304/30/2003$0.0040.15%0.14%$11.59
12/24/200201/31/2003$0.0040.15%0.16%$10.31
09/25/200210/31/2002$0.0040.18%0.17%$9.72
06/26/200207/31/2002$0.0030.13%0.13%$10.42
03/26/200204/30/2002$0.0030.11%0.11%$12.02
12/26/200101/31/2002$0.0030.13%0.13%$10.71
09/26/200110/31/2001$0.0030.18%0.14%$9.36
06/27/200107/31/2001$0.0030.14%0.14%$9.50
03/28/200104/27/2001$0.0030.14%0.14%$9.32
12/27/200001/31/2001$0.0030.12%0.12%$10.83
09/27/200010/31/2000$0.0030.17%0.13%$10.60
06/28/200007/31/2000$0.0030.12%0.12%$8.56
03/29/200004/28/2000$0.0030.13%0.11%$9.59
12/29/199901/31/2000$0.0030.13%0.14%$7.24
09/22/199910/29/1999$0.0030.11%0.12%$8.11
06/23/199907/30/1999$0.0030.1%0.11%$9.58
03/24/199904/30/1999$0.0030.12%0.09%$11.16
12/22/199801/29/1999$0.0030.12%0.11%$8.99
09/23/199810/30/1998$0.0030.16%0.15%$6.71
06/24/199807/31/1998$0.0020.13%0.12%$6.85
03/18/199804/24/1998$0.0020.13%0.14%$6.20
12/23/199701/23/1998$0.0020.16%0.17%$5.00
09/24/199710/31/1997$0.0020.17%0.18%$4.60
06/25/199707/25/1997$0.0020.19%0.19%$4.42
03/19/199704/25/1997$0.0020.23%0.23%$3.72
12/24/199601/24/1997$0.0020.22%0.22%$3.87
09/25/199610/25/1996$0.0020.25%0.24%$3.47
06/25/199607/26/1996$0.0020.29%0.29%$3.35
03/20/199604/26/1996$0.0020.22%0.2%$3.42
12/26/199501/26/1996$0.0020.25%0.25%$2.70
09/26/199510/27/1995$0.0020.24%0.26%$2.56
06/28/199507/28/1995$0.0020.26%0.25%$2.70
03/21/199504/28/1995$0.0020.28%0.27%$2.50
12/12/199401/20/1995$0.0020.34%0.29%$2.29
09/20/199410/28/1994$0.0010.26%0.24%$2.06
06/20/199407/29/1994$0.0010.28%0.28%$1.83
03/17/199404/29/1994$0.0010.32%0.3%$1.67
12/13/199301/21/1994$0.0010.32%0.3%$1.68
09/23/199310/29/1993$0.0010.35%0.34%$1.47
06/21/199307/16/1993$0.0010.38%0.39%$1.29
03/22/199304/16/1993$0.0010.44%0.42%$1.20

Projected Future Returns & Dividends for DHR

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

Share price CAGR of +12.22%
Dividend CAGR of +13.7%

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

DHR (DRIP)DHR - No DRIP
Current Price$220.16$220.16
Start Shares45.4245.42
Start Value$10,000$10,000
  
After 10 years:
Final Share Count49.0645.42
Dividends Payment$1.44$1.44
Annual Dividends$283$262
Yield on cost2.83%2.62%
Share Price$697.62$697.62
Total Dividends$1,448$1,385
Final Value$34,224$33,071

Estimated Future Value + Dividends - DHR

NOTE: Above numbers are our estimate based on DHR'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

Danaher Corporation (DHR) had its IPO on 1978-12-29, and is traded on NYSE stock exchange.

Danaher Corporation is a diversified global technology and science company that specializes in developing, manufacturing, and distributing a wide array of professional, medical, industrial, and commercial products and services across the world. The organization is structured into three primary operating segments: Life Sciences, Diagnostics, and Environmental & Applied Solutions. Within the Life Sciences segment, Danaher provides advanced instrumentation and solutions crucial for scientific research and development. This encompasses equipment like mass spectrometers, flow cytometry, genomics, lab automation, centrifugation, particle counting and characterization tools, and microscopes, alongside genomics consumables and technologies vital for Gene and Cell Therapy. Additionally, it delivers bioprocess technologies, consumables, and related services, as well as sophisticated filtration, separation, and purification systems. Its diverse clientele includes pharmaceutical, biopharmaceutical, food and beverage, medical, and life sciences companies, in addition to universities, medical schools, research institutions, and various industrial manufacturers. The Diagnostics segment is dedicated to furnishing essential tools for healthcare. Its offerings range from comprehensive systems for chemistry, immunoassay, microbiology, and automation to products for hematology, molecular, acute care, and pathology diagnostics. This segment equips hospitals, physicians' offices, reference laboratories, and other critical care settings with clinical instruments, reagents, consumables, software, and support services for accurate patient diagnosis and management. The Environmental & Applied Solutions segment addresses a broad spectrum of industrial and resource management requirements. It supplies instrumentation, consumables, software, services, and disinfection systems critical for the analysis, treatment, and management of various water types—including ultra-pure, potable, industrial, waste, ground, source, and ocean water—across residential, commercial, industrial, and natural resource applications. Furthermore, this segment delivers instruments, software, services, and consumables tailored for color and appearance management, packaging design and quality assurance, packaging converting, printing, marking, coding, and traceability applications for consumer, pharmaceutical, and industrial products. Established in 1969, the company was initially known as Diversified Mortgage Investors, Inc., before officially rebranding as Danaher Corporation in 1984. Its corporate headquarters are located in Washington, D.C.

DHR website: https://www.danaher.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 — DHR

Value from:
Pay up to today
—
vs current price $220.16
—
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 →