Fastenal Company FAST | NASDAQ
$49.76
$0.23 | 0.46%
SIGNAL:
|2026-09-23
|F&G 52
|RSI 47.8
|2026-09-23
|F&G 52
|RSI 47.8
Next Earnings: Oct 14, 2026
Company Overview:
Market Cap:
$57.10B
Trailing PE:
42.2x
FWD PE *:
37.2x
Payout Ratio (TTM):
78.1%
52-Week Range:
$38.97 - $52.92
* Forward PE is based on street estimates.
10 Year FAST Performance Metrics:
Total Return (with DRIP):
549% (20.57% CAGR)
Total Return (no DRIP):
452.6% (18.64% CAGR)
Share Price:
376.2% (16.89% CAGR)
Yield on Cost (with DRIP):
13.57%
Total Invested:
$10,000
Total Value (with DRIP):
$64,946
Total Return $ (with DRIP):
$54,946
Dividend Increase:
200.0% (11.91% CAGR)
Dividend Yield (FWD):
2.09% ($1.04)
FAST 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
FAST Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
FAST Price CAGR:1Y: 4.27%2Y: 18.31%5Y: 14.00%10Y: 16.89%
FAST Dividend Charts
FAST Dividend CAGR:1Y: 7.17%2Y: -21.51%5Y: 11.37%10Y: 12.32%
FAST Dividend Payout Ratio CAGR:1Y: -5.89%2Y: -2.89%5Y: 1.41%10Y: 0.88%
FAST Dividend to FCF Ratio CAGR:1Y: 191.92%2Y: 78.44%5Y: 24.56%10Y: 1.30%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/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
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/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
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
FAST Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
FAST Revenue CAGR:1Y: 14.74%2Y: 11.61%5Y: 9.62%10Y: 8.93%
FAST EPS CAGR:1Y: 13.79%2Y: 14.89%5Y: 9.46%10Y: 11.12%
FAST Net Income CAGR:1Y: 15.89%2Y: 14.36%5Y: 9.81%10Y: 11.28%
FAST EBITDA CAGR:1Y: 13.41%2Y: 12.72%5Y: 8.79%10Y: 8.91%
FAST Free Cash Flow CAGR:1Y: -62.64%2Y: -37.76%5Y: -10.60%10Y: 10.82%
FAST Free Cash Flow / Share CAGR:1Y: -62.57%2Y: -37.76%5Y: -10.57%10Y: 10.89%
FAST Operating Income CAGR:1Y: 15.07%2Y: 13.88%5Y: 9.57%10Y: 9.14%
FAST Gross Profit CAGR:1Y: 12.81%2Y: 10.98%5Y: 8.70%10Y: 7.81%
FAST Shares Outstanding CAGR:1Y: 0.04%2Y: 0.09%5Y: -0.06%10Y: -0.05%
FAST Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
FAST Stock-Based Comp CAGR:1Y: 30.00%2Y: 14.02%5Y: 13.18%10Y: 14.02%
FAST Expenses CAGR:1Y: -7.50%2Y: 6.89%5Y: 13.12%10Y: 0.83%
FAST Revenue CAGR:1Y: 14.74%2Y: 11.61%5Y: 9.62%10Y: 8.93%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
FAST Actual Revenue CAGR:1Y: 14.74%2Y: 11.61%5Y: 9.62%10Y: 8.93%
FAST Actual EPS CAGR:1Y: 13.79%2Y: 14.89%5Y: 9.46%10Y: 11.12%
FAST Actual Net Income CAGR:1Y: 15.89%2Y: 14.36%5Y: 9.81%10Y: 11.28%
FAST Actual EBITDA CAGR:1Y: 13.41%2Y: 12.72%5Y: 8.79%10Y: 8.91%
Ratios, Profit Margins & Return on Capital:
FAST Net Profit Margin CAGR:1Y: 1.01%2Y: 2.46%5Y: 0.18%10Y: 2.16%
FAST Gross Profit Margin CAGR:1Y: -1.68%2Y: -0.56%5Y: -0.84%10Y: -1.04%
FAST Price to Earnings CAGR:1Y: 0.50%2Y: 10.40%5Y: 3.29%10Y: 4.19%
FAST Price To Sales Ratio CAGR:1Y: -0.52%2Y: 11.42%5Y: 3.11%10Y: 6.21%
FAST Return on Capital Employed CAGR:1Y: 9.44%2Y: 6.89%5Y: 4.71%10Y: 2.21%
FAST Return on Invested Capital CAGR:1Y: 12.00%2Y: 7.93%5Y: 4.72%10Y: 4.02%
FAST Dividends Info:
Annual Dividend:
$1.04
Forward Yield:
2.09%
Ex-Dividend Date:
2026-07-28
Lifetime Dividends / Share:
$10.45
FAST Dividend History: Dates, Payments & Yield list
Below is a schedule of all FAST 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 |
|---|---|---|---|---|---|
| 07/28/2026 | 07/30/2026 | $0.260 | 2.16% | 2.23% | $46.66 |
| 04/28/2026 | 04/30/2026 | $0.240 | 2.15% | 2.14% | $44.93 |
| 01/29/2026 | 02/02/2026 | $0.240 | 2.22% | 2.14% | $44.80 |
| 10/28/2025 | 10/30/2025 | $0.220 | 2.11% | 2.12% | $41.55 |
| 07/29/2025 | 07/31/2025 | $0.220 | 1.89% | 1.91% | $46.13 |
| 04/25/2025 | 04/28/2025 | $0.440 | 4.36% | 4.39% | $40.06 |
| 01/31/2025 | 02/03/2025 | $0.430 | 4.7% | 4.67% | $36.86 |
| 10/25/2024 | 10/28/2024 | $0.390 | 4.11% | 4.07% | $38.34 |
| 07/26/2024 | 07/29/2024 | $0.390 | 4.43% | 4.41% | $35.40 |
| 04/24/2024 | 04/26/2024 | $0.390 | 4.61% | 4.58% | $34.09 |
| 01/31/2024 | 02/02/2024 | $0.390 | 4.57% | 4.42% | $35.33 |
| 12/05/2023 | 12/07/2023 | $0.380 | 5% | 4.87% | $31.18 |
| 10/25/2023 | 10/27/2023 | $0.350 | 4.91% | 4.86% | $28.81 |
| 07/26/2023 | 07/28/2023 | $0.350 | 4.78% | 4.79% | $29.22 |
| 04/26/2023 | 04/28/2023 | $0.350 | 5.34% | 5.2% | $26.92 |
| 02/01/2023 | 02/03/2023 | $0.350 | 5.4% | 5.17% | $27.10 |
| 10/26/2022 | 11/23/2022 | $0.155 | 2.66% | 2.37% | $26.21 |
| 07/26/2022 | 08/24/2022 | $0.155 | 2.6% | 2.34% | $26.51 |
| 04/26/2022 | 05/25/2022 | $0.155 | 2.22% | 2.4% | $25.84 |
| 02/01/2022 | 03/02/2022 | $0.155 | 2.19% | 2.36% | $26.29 |
| 10/25/2021 | 11/23/2021 | $0.140 | 1.99% | 1.84% | $30.47 |
| 07/26/2021 | 08/24/2021 | $0.140 | 2.06% | 2.03% | $27.55 |
| 04/23/2021 | 05/25/2021 | $0.140 | 2.15% | 2.13% | $26.35 |
| 02/02/2021 | 03/03/2021 | $0.140 | 2.41% | 2.41% | $23.23 |
| 12/01/2020 | 12/22/2020 | $0.200 | 3.3% | 3.23% | $24.74 |
| 10/26/2020 | 11/24/2020 | $0.125 | 2.26% | 2.04% | $24.47 |
| 07/27/2020 | 08/25/2020 | $0.125 | 2.16% | 2.09% | $23.95 |
| 04/27/2020 | 05/26/2020 | $0.125 | 2.71% | 2.52% | $19.86 |
| 01/30/2020 | 02/28/2020 | $0.125 | 2.77% | 2.92% | $17.11 |
| 10/24/2019 | 11/22/2019 | $0.110 | 2.37% | 2.46% | $17.86 |
| 07/24/2019 | 08/22/2019 | $0.110 | 2.76% | 2.86% | $15.37 |
| 04/23/2019 | 05/22/2019 | $0.108 | 2.42% | 2.68% | $16.07 |
| 01/30/2019 | 02/27/2019 | $0.108 | 2.86% | 2.71% | $15.88 |
| 10/23/2018 | 11/21/2018 | $0.100 | 3.17% | 2.82% | $14.19 |
| 07/24/2018 | 08/22/2018 | $0.100 | 2.82% | 2.63% | $15.19 |
| 04/24/2018 | 05/23/2018 | $0.093 | 3.01% | 2.82% | $13.14 |
| 01/30/2018 | 02/27/2018 | $0.093 | 2.65% | 2.67% | $13.84 |
| 10/24/2017 | 11/22/2017 | $0.080 | 2.73% | 2.63% | $12.19 |
| 07/24/2017 | 08/23/2017 | $0.080 | 2.97% | 3.11% | $10.29 |
| 04/24/2017 | 05/24/2017 | $0.080 | 2.82% | 2.93% | $10.91 |
| 01/30/2017 | 02/28/2017 | $0.080 | 2.55% | 2.56% | $12.51 |
| 10/21/2016 | 11/22/2016 | $0.075 | 3.13% | 2.61% | $11.48 |
| 07/22/2016 | 08/23/2016 | $0.075 | 2.85% | 2.72% | $11.01 |
| 04/22/2016 | 05/24/2016 | $0.075 | 2.63% | 2.62% | $11.43 |
| 01/27/2016 | 02/26/2016 | $0.075 | 3.15% | 2.65% | $11.31 |
| 10/23/2015 | 11/24/2015 | $0.070 | 2.89% | 2.81% | $9.96 |
| 07/24/2015 | 08/25/2015 | $0.070 | 2.79% | 3.03% | $9.25 |
| 04/24/2015 | 05/26/2015 | $0.070 | 2.69% | 2.64% | $10.59 |
| 01/28/2015 | 02/27/2015 | $0.070 | 2.5% | 2.69% | $10.39 |
| 10/22/2014 | 11/21/2014 | $0.063 | 2.41% | 2.21% | $11.30 |
| 07/23/2014 | 08/22/2014 | $0.063 | 2.24% | 2.19% | $11.41 |
| 04/23/2014 | 05/23/2014 | $0.063 | 2% | 2.06% | $12.12 |
| 01/29/2014 | 02/28/2014 | $0.063 | 2.26% | 2.12% | $11.80 |
| 10/23/2013 | 11/22/2013 | $0.063 | 2.05% | 2.11% | $11.84 |
| 07/24/2013 | 08/23/2013 | $0.063 | 2.2% | 2.21% | $11.30 |
| 04/30/2013 | 05/30/2013 | $0.050 | 1.63% | 1.55% | $12.93 |
| 01/30/2013 | 03/01/2013 | $0.025 | 0.81% | 0.77% | $12.94 |
| 12/05/2012 | 12/21/2012 | $0.125 | 4.82% | 4.34% | $11.52 |
| 10/25/2012 | 11/26/2012 | $0.053 | 1.95% | 2.04% | $10.30 |
| 07/25/2012 | 08/24/2012 | $0.048 | 1.77% | 1.7% | $11.18 |
| 04/30/2012 | 05/30/2012 | $0.043 | 1.45% | 1.53% | $11.12 |
| 01/30/2012 | 02/29/2012 | $0.043 | 1.46% | 1.29% | $13.17 |
| 10/24/2011 | 11/22/2011 | $0.035 | 1.54% | 1.42% | $9.85 |
| 07/21/2011 | 08/22/2011 | $0.033 | 1.51% | 1.73% | $7.53 |
| 04/13/2011 | 04/28/2011 | $0.033 | 0.8% | 0.77% | $8.39 |
| 02/11/2011 | 02/25/2011 | $0.063 | 1.58% | 1.63% | $7.69 |
| 11/22/2010 | 12/06/2010 | $0.053 | 1.59% | 1.45% | $7.24 |
| 08/18/2010 | 09/03/2010 | $0.053 | 1.69% | 1.7% | $6.17 |
| 02/10/2010 | 02/26/2010 | $0.050 | 1.93% | 1.8% | $5.55 |
| 08/13/2009 | 08/28/2009 | $0.046 | 2% | 2.02% | $4.58 |
| 02/11/2009 | 02/27/2009 | $0.044 | 2.03% | 2.32% | $3.77 |
| 12/03/2008 | 12/15/2008 | $0.034 | 1.61% | 1.67% | $4.03 |
| 08/14/2008 | 08/29/2008 | $0.034 | 1.08% | 1.04% | $6.49 |
| 02/21/2008 | 02/29/2008 | $0.031 | 1.21% | 1.23% | $5.08 |
| 08/16/2007 | 08/31/2007 | $0.029 | 1.02% | 1.01% | $5.70 |
| 02/22/2007 | 03/02/2007 | $0.026 | 1.12% | 1.21% | $4.35 |
| 08/17/2006 | 09/01/2006 | $0.025 | 1.07% | 1.09% | $4.58 |
| 02/15/2006 | 03/03/2006 | $0.025 | 0.96% | 0.91% | $5.47 |
| 08/18/2005 | 09/02/2005 | $0.019 | 2% | 2.01% | $3.85 |
| 02/16/2005 | 03/04/2005 | $0.019 | 0.52% | 0.54% | $3.62 |
| 08/19/2004 | 09/03/2004 | $0.016 | 0.42% | 0.4% | $3.95 |
| 02/19/2004 | 03/05/2004 | $0.009 | 0.31% | 0.31% | $3.03 |
| 09/24/2003 | 10/10/2003 | $0.009 | 0.36% | 0.35% | $2.68 |
| 02/19/2003 | 03/07/2003 | $0.004 | 0.19% | 0.21% | $1.80 |
| 02/20/2002 | 03/08/2002 | $0.003 | 0.14% | 0.13% | $2.38 |
| 02/21/2001 | 03/09/2001 | $0.003 | 0.16% | 0.15% | $1.92 |
| 02/23/2000 | 03/10/2000 | $0.003 | 0.18% | 0.21% | $1.19 |
| 02/24/1999 | 03/12/1999 | $0.001 | 0.1% | 0.1% | $1.20 |
| 02/25/1998 | 03/13/1998 | $0.001 | 0.04% | 0.04% | $1.47 |
| 02/26/1997 | 03/14/1997 | $0.001 | 0.05% | 0.06% | $1.11 |
| 02/28/1996 | 03/15/1996 | $0.001 | 0.06% | 0.05% | $1.17 |
| 02/08/1995 | 02/28/1995 | $0.001 | 0.09% | 0.09% | $0.73 |
| 03/02/1994 | 03/21/1994 | $0.001 | 0.12% | 0.11% | $0.59 |
| 02/23/1993 | 03/22/1993 | $0.000 | 0.59% | 0.49% | $0.38 |
| 02/25/1992 | 03/23/1992 | $0.000 | 0.78% | 0.72% | $0.26 |
| 02/25/1991 | 03/22/1991 | $0.000 | 0.82% | 0.82% | $0.19 |
Projected Future Returns & Dividends for FAST
Based on past 10-year performance, here are FAST growth metrics:
Share price CAGR of +16.89%
Dividend CAGR of +11.91%
Using FAST CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| FAST (DRIP) | FAST - No DRIP | |
|---|---|---|
| Current Price | $49.76 | $49.76 |
| Start Shares | 200.96 | 200.96 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 238.86 | 200.96 |
| Dividends Payment | $0.80 | $0.80 |
| Annual Dividends | $765 | $644 |
| Yield on cost | 7.65% | 6.44% |
| Share Price | $236.94 | $236.94 |
| Total Dividends | $4,064 | $3,651 |
| Final Value | $56,597 | $51,268 |
Estimated Future Value + Dividends - FAST
NOTE: Above numbers are our estimate based on FAST'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)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/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
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/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
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
Company Info
Fastenal Company (FAST) had its IPO on 1987-08-20, and is traded on NASDAQ stock exchange.
Fastenal Company, along with its associated entities, operates as a global wholesale supplier of industrial and construction materials, with significant operations throughout North America, including the United States, Canada, and Mexico, and other international markets. Branded as Fastenal, the company offers a comprehensive range of fasteners, such as threaded bolts, nuts, screws, studs, and washers, which are vital for manufacturing processes, building developments, and equipment servicing. Beyond fasteners, its product catalog extends to diverse hardware and miscellaneous items like pins, machinery keys, concrete anchors, metal framing systems, wire ropes, strut products, and rivets, along with their related accessories. Fastenal serves a wide array of clients, including original equipment manufacturers, maintenance, repair, and operations departments within the manufacturing sector, and various non-residential construction contractors spanning general, electrical, plumbing, sheet metal, and road construction. Its customer base further encompasses agricultural businesses, transportation services (trucking, railroads), mining operations, educational institutions, retail establishments, the oil and gas exploration, production, and refinement industries, and governmental bodies at federal, state, and local levels. The company distributes its offerings through an extensive network of 3,209 in-market facilities and 15 major distribution centers. Established in 1967, Fastenal Company's corporate headquarters are located in Winona, Minnesota.
FAST website: https://www.fastenal.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/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
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/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
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
Loading signals…
DCF Model — FAST
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $49.76
—
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 →
