YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Elbit Systems Ltd. ESLT | NASDAQ

$695.68 $13.67 | 2.00%

SIGNAL:

Signal available — unlock to view

|2026-08-11 |F&G 28 |RSI 36.5

Add to favoritesFavorite

Company Overview:

Market Cap: $33.46B

Trailing PE: 52x

FWD PE: —

Payout Ratio (TTM): 22.9%

52-Week Range: $453.00 - $1,016.06

10 Year ESLT Performance Metrics:

Total Return (with DRIP): 709% (23.25% CAGR)

Total Return (no DRIP): 650% (22.31% CAGR)

Share Price: 629% (21.97% CAGR)

Yield on Cost (with DRIP): 4.65%

Total Invested: $10,000

Total Value (with DRIP): $80,888

Total Return $ (with DRIP): $70,888

Dividend Increase: 128.2% (8.99% CAGR)

Dividend Yield (FWD): 0.57% ($4.00)

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

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

ESLT Share Price

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

ESLT Price CAGR:1Y: 37.74%2Y: 85.44%5Y: 36.64%10Y: 21.93%

ESLT Dividend Charts

ESLT - Dividends

ESLT Dividend CAGR:1Y: 24.71%2Y: 34.84%5Y: 16.36%10Y: 9.46%

ESLT - Dividend Payout Ratio

ESLT Dividend Payout Ratio CAGR:1Y: 25.29%2Y: -2.93%5Y: -7.14%10Y: -8.25%

ESLT - Dividend to Free Cash Flow Ratio

ESLT Dividend to FCF Ratio CAGR:1Y: -18.73%2Y: 0.00%5Y: 0.76%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
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%)

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

ESLT - Revenue

ESLT Revenue CAGR:1Y: 15.94%2Y: 19.43%5Y: 11.92%10Y: 11.01%

ESLT - Earnings Per Share (EPS)

ESLT EPS CAGR:1Y: 34.20%2Y: 43.22%5Y: 9.43%10Y: 11.01%

ESLT - Net Income

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

ESLT Net Income CAGR:1Y: 38.13%2Y: 48.85%5Y: 11.29%10Y: 12.37%

ESLT - EBITDA

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

ESLT EBITDA CAGR:1Y: 33.35%2Y: 32.15%5Y: 11.32%10Y: 10.33%

ESLT - Free Cash Flow

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

ESLT Free Cash Flow CAGR:1Y: 112.97%2Y: 0.00%5Y: 2.56%10Y: 0.00%

ESLT - Free Cash Flow / Share

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

ESLT Free Cash Flow / Share CAGR:1Y: 101.52%2Y: 0.00%5Y: 0.84%10Y: 0.00%

ESLT - Operating Income

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

ESLT Operating Income CAGR:1Y: 38.64%2Y: 37.05%5Y: 13.31%10Y: 12.08%

ESLT - Gross Profit

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

ESLT Gross Profit CAGR:1Y: 22.43%2Y: 22.76%5Y: 11.29%10Y: 9.38%

ESLT - Shares Outstanding

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

ESLT Shares Outstanding CAGR:1Y: 3.06%2Y: 3.85%5Y: 1.69%10Y: 1.19%

ESLT - Share Buybacks

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

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

ESLT - Stock-Based Comp

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

ESLT Stock-Based Comp CAGR:1Y: 33.70%2Y: 52.91%5Y: 53.79%10Y: 83.28%

ESLT - Expenses

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

ESLT Expenses CAGR:1Y: 73.47%2Y: 56.25%5Y: 18.01%10Y: 6.40%

ESLT - Revenue vs Net Income

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

ESLT - EPS vs FCF / Share

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

ESLT - EPS vs PE Ratio

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

ESLT - FCF vs FCF / Share

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

ESLT - FCF vs Stock Based Comp

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

ESLT - Cash & Debt

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

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

ESLT - REVENUE: Actual + Estimates

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

ESLT Actual Revenue CAGR:1Y: 15.94%2Y: 19.43%5Y: 11.92%10Y: 11.01%

ESLT - EPS: Actual + Estimates

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

ESLT Actual EPS CAGR:1Y: 34.20%2Y: 43.22%5Y: 9.43%10Y: 11.01%

ESLT - NET INCOME: Actual + Estimates

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

ESLT Actual Net Income CAGR:1Y: 38.13%2Y: 48.85%5Y: 11.29%10Y: 12.37%

ESLT - EBITDA: Actual + Estimates

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

ESLT Actual EBITDA CAGR:1Y: 33.35%2Y: 32.15%5Y: 11.32%10Y: 10.33%

Ratios, Profit Margins & Return on Capital:

ESLT - Net Profit Margin

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

ESLT Net Profit Margin CAGR:1Y: 19.15%2Y: 25.49%5Y: -0.57%10Y: 1.22%

ESLT - Gross Profit Margin

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

ESLT Gross Profit Margin CAGR:1Y: 5.63%2Y: 2.80%5Y: -0.56%10Y: -1.47%

ESLT - Price to Earnings

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

ESLT Price to Earnings CAGR:1Y: 27.52%2Y: 43.13%5Y: 29.53%10Y: 11.14%

ESLT - Price To Sales Ratio

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

ESLT Price To Sales Ratio CAGR:1Y: 56.24%2Y: 82.12%5Y: 29.50%10Y: 12.80%

ESLT - Return on Capital Employed

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

ESLT Return on Capital Employed CAGR:1Y: 18.31%2Y: 13.13%5Y: 3.50%10Y: 0.38%

ESLT - Return on Invested Capital

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

ESLT Return on Invested Capital CAGR:1Y: 11.47%2Y: 18.83%5Y: 6.03%10Y: 1.59%

ESLT Dividends Info:

Annual Dividend: $4

Forward Yield: 0.57%

Ex-Dividend Date: 2026-10-13

Lifetime Dividends / Share: $43.87

ESLT Dividend History: Dates, Payments & Yield list

Below is a schedule of all ESLT 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
10/13/2026	10/26/2026	$1.000	0.58%	0%	$0.00
06/23/2026	07/06/2026	$1.000	0.52%	0.49%	$811.01
04/13/2026	04/27/2026	$1.000	0.43%	0.49%	$819.65
12/22/2025	01/05/2026	$0.750	0.52%	0.48%	$628.22
10/15/2025	10/27/2025	$0.750	0.6%	0.62%	$487.01
10/14/2025	10/27/2025	$0.750	0.58%	0.62%	$487.01
06/24/2025	07/07/2025	$0.600	0.57%	0.54%	$446.41
04/22/2025	05/05/2025	$0.600	0.64%	0.59%	$404.26
12/23/2024	01/06/2025	$0.500	0.76%	0.76%	$261.47
10/15/2024	10/28/2024	$0.500	0.96%	0.88%	$226.97
06/18/2024	07/01/2024	$0.500	1.1%	1.12%	$178.98
04/24/2024	05/06/2024	$0.499	0.98%	1%	$200.41
04/23/2024	05/06/2024	$0.500	0.98%	1%	$200.41
12/22/2023	01/08/2024	$0.500	0.92%	0.97%	$207.18
12/26/2023	01/08/2024	$0.500	2.8%	2.9%	$207.18
10/10/2023	10/23/2023	$0.416	0.81%	0.88%	$188.85
10/06/2023	10/09/2023	$0.500	0.96%	0.98%	$203.46
06/26/2023	07/10/2023	$0.500	0.96%	0.95%	$210.29
06/23/2023	07/10/2023	$0.500	0.95%	0.95%	$210.29
04/18/2023	05/01/2023	$0.499	1.11%	1.08%	$185.64
04/17/2023	05/01/2023	$0.500	1.13%	1.08%	$185.64
12/23/2022	01/09/2023	$0.500	1.18%	1.16%	$171.80
10/06/2022	10/24/2022	$0.500	1.01%	1%	$200.83
06/27/2022	07/11/2022	$0.499	0.96%	0.91%	$219.37
04/11/2022	04/25/2022	$0.498	0.92%	0.9%	$220.86
12/20/2021	01/03/2022	$0.460	1.1%	1.05%	$174.93
08/30/2021	09/13/2021	$0.460	1.25%	1.24%	$148.72
06/07/2021	06/21/2021	$0.440	1.35%	1.32%	$132.93
04/12/2021	04/26/2021	$0.440	1.23%	1.26%	$140.22
12/21/2020	01/04/2021	$0.440	1.46%	1.35%	$130.01
09/01/2020	09/14/2020	$0.440	1.31%	1.38%	$127.10
06/08/2020	06/22/2020	$0.350	0.94%	0.96%	$146.07
04/06/2020	04/20/2020	$0.440	1.43%	1.44%	$121.99
12/29/2019	01/13/2020	$0.440	1.11%	1.09%	$161.88
09/09/2019	09/23/2019	$0.440	1.13%	1.08%	$163.19
06/10/2019	06/24/2019	$0.440	1.19%	1.13%	$155.83
04/01/2019	04/15/2019	$0.440	0.67%	0.6%	$146.08
12/09/2018	12/24/2018	$0.441	1.47%	1.61%	$109.81
08/31/2018	09/17/2018	$0.440	1.38%	1.36%	$129.70
06/18/2018	07/02/2018	$0.440	0.73%	0.73%	$120.27
12/03/2017	12/18/2017	$0.441	1.27%	1.32%	$133.49
09/03/2017	09/18/2017	$0.440	1.28%	1.24%	$141.71
05/28/2017	06/06/2017	$0.438	1.45%	1.41%	$124.69
04/02/2017	04/06/2017	$0.440	1.55%	1.51%	$116.49
11/22/2016	12/05/2016	$0.400	1.53%	1.56%	$102.28
08/24/2016	09/05/2016	$0.400	1.57%	0%	$0.00
05/24/2016	06/06/2016	$0.400	1.67%	1.71%	$93.75
03/30/2016	04/11/2016	$0.400	1.67%	1.64%	$97.80
11/18/2015	12/07/2015	$0.370	1.69%	1.68%	$87.90
08/19/2015	09/07/2015	$0.370	1.82%	0%	$0.00
05/22/2015	06/08/2015	$0.350	1.81%	1.79%	$78.38
05/27/2015	06/03/2015	$0.350	1.87%	1.87%	$74.68
03/18/2015	04/02/2015	$0.350	1.98%	1.89%	$74.22
11/21/2014	12/08/2014	$0.320	2.2%	2.24%	$57.06
08/15/2014	09/01/2014	$0.320	2.13%	0%	$0.00
05/22/2014	06/09/2014	$0.320	2.09%	1.98%	$64.65
03/26/2014	04/09/2014	$0.300	1.98%	1.94%	$61.82
11/22/2013	12/09/2013	$0.300	2.28%	1.98%	$60.63
08/23/2013	09/09/2013	$0.300	2.61%	2.6%	$46.15
05/17/2013	06/03/2013	$0.300	2.86%	2.74%	$43.74
05/21/2013	05/28/2013	$0.300	2.77%	2.77%	$43.37
04/05/2013	04/22/2013	$0.300	2.89%	2.94%	$40.84
11/16/2012	12/03/2012	$0.300	3.55%	3.14%	$38.22
08/24/2012	09/10/2012	$0.300	3.96%	3.7%	$32.39
05/24/2012	06/11/2012	$0.300	3.49%	3.53%	$34.04
03/30/2012	04/16/2012	$0.300	3.11%	3.19%	$37.56
11/25/2011	12/12/2011	$0.720	7.29%	6.95%	$41.41
11/30/2011	12/07/2011	$0.360	3.47%	3.47%	$41.53
08/26/2011	09/12/2011	$0.360	3.59%	4.06%	$35.50
05/20/2011	06/06/2011	$0.360	2.81%	2.9%	$49.64
05/25/2011	06/01/2011	$0.360	2.88%	2.88%	$49.98
03/25/2011	04/11/2011	$0.360	2.74%	2.59%	$55.67
11/26/2010	12/13/2010	$0.360	2.96%	2.9%	$49.70
08/27/2010	09/13/2010	$0.360	2.86%	2.81%	$51.30
09/01/2010	09/08/2010	$0.360	2.85%	2.85%	$50.58
05/21/2010	06/07/2010	$0.360	2.6%	2.97%	$48.50
03/29/2010	04/12/2010	$0.360	2.22%	2.23%	$64.57
11/27/2009	12/14/2009	$0.360	2.38%	2.28%	$63.22
08/26/2009	09/15/2009	$0.360	2.08%	2.32%	$62.00
05/29/2009	06/15/2009	$0.300	2%	2.09%	$57.32
06/03/2009	06/10/2009	$0.300	2%	2%	$59.97
03/20/2009	04/06/2009	$0.800	6.95%	6.65%	$48.12
03/25/2009	04/01/2009	$0.800	6.66%	6.66%	$48.08
12/08/2008	12/22/2008	$0.220	2.07%	2.07%	$42.51
08/22/2008	09/08/2008	$0.200	1.38%	1.43%	$55.95
05/30/2008	06/16/2008	$0.200	1.28%	1.36%	$58.79
03/28/2008	04/14/2008	$0.180	1.28%	1.37%	$52.70
11/23/2007	12/10/2007	$0.170	1.21%	1.15%	$58.95
08/24/2007	09/10/2007	$0.160	1.46%	1.39%	$46.00
05/24/2007	06/11/2007	$0.160	1.51%	1.44%	$44.44
03/28/2007	04/16/2007	$0.160	0.92%	0.82%	$39.19
11/24/2006	12/11/2006	$0.150	0.91%	0.88%	$33.99
08/25/2006	09/11/2006	$0.150	1.06%	1.08%	$27.83
06/02/2006	06/19/2006	$0.150	1.13%	1.15%	$26.00
03/27/2006	04/10/2006	$0.140	1.13%	1.21%	$23.20
11/25/2005	12/12/2005	$0.140	1.24%	1.15%	$24.39
06/03/2005	06/20/2005	$0.130	1.07%	1.19%	$21.86
11/26/2004	12/13/2004	$0.130	1.13%	1.07%	$24.22
09/08/2004	09/20/2004	$1.800	18.19%	17.47%	$20.61
06/09/2004	06/21/2004	$0.110	1.15%	1.07%	$20.51
08/22/2003	09/08/2003	$0.100	1.18%	1.12%	$17.90
11/29/2002	12/16/2002	$0.090	2.18%	2.08%	$17.31
08/26/2002	09/10/2002	$0.080	1.89%	1.94%	$16.46
05/31/2002	06/17/2002	$0.080	2.1%	2.01%	$15.92
04/26/2002	05/13/2002	$0.080	0.98%	0.98%	$16.35
12/27/2001	12/17/2001	$0.080	1.69%	1.68%	$19.01
09/06/2001	09/13/2001	$0.080	2.08%	2.08%	$15.42
08/17/2001	08/24/2001	$0.080	1.91%	1.91%	$16.75
04/30/2001	05/14/2001	$0.080	2.15%	2.13%	$15.00
12/07/2000	12/18/2000	$0.080	2.81%	2.6%	$12.31
06/23/2000	07/10/2000	$0.080	2.13%	2.25%	$14.25
05/12/2000	05/29/2000	$0.080	2.33%	0%	$0.00
04/28/2000	05/05/2000	$0.090	2.53%	2.53%	$14.25
12/03/1999	12/10/1999	$0.090	2.5%	2.5%	$14.38
08/30/1999	09/06/1999	$0.070	2.04%	2.04%	$13.75
06/25/1999	07/02/1999	$0.060	1.37%	1.37%	$17.56
04/16/1999	04/23/1999	$0.050	1.43%	1.43%	$14.00
12/24/1998	12/31/1998	$0.050	1.63%	1.63%	$12.25
08/31/1998	09/07/1998	$0.050	1.76%	1.76%	$11.38
07/01/1998	07/08/1998	$0.050	1.52%	1.52%	$13.13
04/15/1998	04/22/1998	$0.050	1.43%	1.43%	$14.00
12/18/1997	12/25/1997	$0.050	1.61%	1.61%	$12.44
09/03/1997	09/10/1997	$0.050	1.42%	1.42%	$14.13
06/26/1997	07/03/1997	$0.050	1.61%	1.61%	$12.44
05/07/1997	05/14/1997	$0.050	1.11%	1.11%	$9.00
01/06/1997	01/13/1997	$0.011	0.53%	0.53%	$8.50

Projected Future Returns & Dividends for ESLT

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

Share price CAGR of +21.93%
Dividend CAGR of +8.7%

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

	ESLT (DRIP)	ESLT - No DRIP
Current Price	$695.68	$695.68
Start Shares	14.37	14.37
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	14.90	14.37
Dividends Payment	$2.30	$2.30
Annual Dividends	$137	$132
Yield on cost	1.37%	1.32%
Share Price	$5,050.83	$5,050.83
Total Dividends	$882	$861
Final Value	$75,277	$73,464

Estimated Future Value + Dividends - ESLT

NOTE: Above numbers are our estimate based on ESLT'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

Elbit Systems Ltd. (ESLT) had its IPO on 1996-11-27, and is traded on NASDAQ stock exchange.

Headquartered in Haifa, Israel, and established in 1966, Elbit Systems Ltd. is a leading provider of advanced solutions for the defense, homeland security, and commercial aerospace sectors. The company's extensive portfolio spans airborne, land, and naval applications. In the aerial domain, offerings include systems for military aircraft and helicopters, commercial aviation components, and unmanned aerial systems. For ground operations, Elbit supplies vehicle systems, a range of munitions, sophisticated command, control, communications, computer, intelligence, surveillance, and reconnaissance (C4ISR) capabilities, and cyber technologies, alongside armored vehicle protection systems. Maritime solutions encompass naval systems and specialized munitions. Across these platforms, their expertise extends to electro-optic and night vision systems, electronic warfare, signal intelligence, countermeasure systems, data links, radio communication, cyber intelligence, autonomous systems, and laser and guided rocket technologies. Additionally, the company delivers various training and support services. Elbit Systems functions as both a prime and subcontractor, serving governments and commercial entities globally, with significant operations extending beyond its primary Israeli market to include the United States, Europe, Latin America, and the Asia-Pacific region.

ESLT website: https://www.elbitsystems.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 — ESLT

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 $695.68

—

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 ESLT? See every dividend it's paid you

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

Add ESLT free →

Free plan · up to 5 holdings