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 »

ONEOK, Inc. OKE | NYSE

$92.31 $1.66 | 1.83%
TREND SIGNAL:Signal available — unlock to view |2026-09-22

Next Earnings: Oct 27, 2026

Company Overview:

Market Cap: $57.15B
Trailing PE: 15.9x
FWD PE *: 15.3x
Payout Ratio (TTM): 72.3%
52-Week Range: $64.02 - $99.85

* Forward PE is based on street estimates.

10 Year OKE Performance Metrics:

Total Return (with DRIP): 236.4% (12.90% CAGR)
Total Return (no DRIP): 160.4% (10.04% CAGR)
Share Price: 86.7% (6.44% CAGR)
Yield on Cost (with DRIP): 15.60%
Total Invested: $10,000
Total Value (with DRIP): $33,639
Total Return $ (with DRIP): $23,639
Dividend Increase: 74.0% (5.83% CAGR)
Dividend Yield (FWD): 4.64% ($4.28)
OKE 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
OKE Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
OKE Price CAGR:1Y: 37.33%2Y: -1.76%5Y: 7.23%10Y: 6.44%
OKE Dividend Charts
OKE - Dividends
OKE Dividend CAGR:1Y: 3.88%2Y: 3.96%5Y: 2.73%10Y: 5.69%
OKE - Dividend Payout Ratio
OKE Dividend Payout Ratio CAGR:1Y: -8.88%2Y: -8.54%5Y: -8.11%10Y: -6.77%
OKE - Dividend to Free Cash Flow Ratio
OKE Dividend to FCF Ratio CAGR:1Y: -43.60%2Y: -20.37%5Y: -22.64%10Y: -1.75%

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
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
Combined 55% Lifetime Discount
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
Combined 55% Lifetime Discount

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

OKE - Revenue
OKE Revenue CAGR:1Y: 52.77%2Y: 54.88%5Y: 21.58%10Y: 17.72%
OKE - Earnings Per Share (EPS)
OKE EPS CAGR:1Y: 14.18%2Y: 13.87%5Y: 11.70%10Y: 13.53%
OKE - Net Income
OKE Net Income CAGR:1Y: 14.86%2Y: 18.07%5Y: 19.78%10Y: 26.49%
OKE - EBITDA
OKE EBITDA CAGR:1Y: 3.18%2Y: 14.47%5Y: 18.38%10Y: 15.69%
OKE - Free Cash Flow
OKE Free Cash Flow CAGR:1Y: 85.57%2Y: 35.61%5Y: 42.28%10Y: 20.02%
OKE - Free Cash Flow / Share
OKE Free Cash Flow / Share CAGR:1Y: 84.48%2Y: 30.56%5Y: 32.78%10Y: 7.59%
OKE - Operating Income
OKE Operating Income CAGR:1Y: 9.64%2Y: 18.31%5Y: 18.99%10Y: 17.07%
OKE - Gross Profit
OKE Gross Profit CAGR:1Y: 10.64%2Y: 18.71%5Y: 12.83%10Y: 12.88%
OKE - Shares Outstanding
OKE Shares Outstanding CAGR:1Y: 0.62%2Y: 3.79%5Y: 7.14%10Y: 11.50%
OKE - Share Buybacks
OKE Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
OKE - Stock-Based Comp
OKE Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
OKE - Expenses
OKE Expenses CAGR:1Y: -18.16%2Y: 14.45%5Y: 29.83%10Y: 14.50%
OKE - Revenue by Segment
OKE Revenue CAGR:1Y: 52.77%2Y: 54.88%5Y: 21.58%10Y: 17.72%
OKE - Revenue by Region
OKE Revenue CAGR:1Y: 52.77%2Y: 54.88%5Y: 21.58%10Y: 17.72%

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

OKE - REVENUE: Actual + Estimates
OKE Actual Revenue CAGR:1Y: 52.77%2Y: 54.88%5Y: 21.58%10Y: 17.72%
OKE - EPS: Actual + Estimates
OKE Actual EPS CAGR:1Y: 14.18%2Y: 13.87%5Y: 11.70%10Y: 13.53%
OKE - NET INCOME: Actual + Estimates
OKE Actual Net Income CAGR:1Y: 14.86%2Y: 18.07%5Y: 19.78%10Y: 26.49%
OKE - EBITDA: Actual + Estimates
OKE Actual EBITDA CAGR:1Y: 3.18%2Y: 14.47%5Y: 18.38%10Y: 15.69%

Ratios, Profit Margins & Return on Capital:

OKE - Net Profit Margin
OKE Net Profit Margin CAGR:1Y: -24.77%2Y: -23.77%5Y: -1.48%10Y: 7.45%
OKE - Gross Profit Margin
OKE Gross Profit Margin CAGR:1Y: -27.58%2Y: -23.36%5Y: -7.20%10Y: -4.11%
OKE - Price to Earnings
OKE Price to Earnings CAGR:1Y: -6.72%2Y: -14.04%5Y: -2.98%10Y: -7.03%
OKE - Price To Sales Ratio
OKE Price To Sales Ratio CAGR:1Y: -29.87%2Y: -34.50%5Y: -4.43%10Y: -0.12%
OKE - Return on Capital Employed
OKE Return on Capital Employed CAGR:1Y: 3.44%2Y: 4.10%5Y: -3.91%10Y: 0.73%
OKE - Return on Invested Capital
OKE Return on Invested Capital CAGR:1Y: 4.33%2Y: 3.73%5Y: -5.46%10Y: -3.21%

Compare stocks side-by-side

OKE Dividends Info:

Annual Dividend: $4.28
Forward Yield: 4.64%
Ex-Dividend Date: 2026-11-02
Lifetime Dividends / Share: $55.86

OKE Dividend History: Dates, Payments & Yield list

Below is a schedule of all OKE 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
11/02/202611/16/2026$1.0704.72%0%$0.00
08/03/202608/14/2026$1.0704.85%4.51%$94.99
05/04/202605/15/2026$1.0704.72%4.64%$92.32
02/02/202602/13/2026$1.0705.68%4.97%$86.11
11/03/202511/14/2025$1.0306.3%5.84%$70.49
08/01/202508/14/2025$1.0305.22%5.51%$74.80
05/05/202505/15/2025$1.0305.14%4.79%$86.03
02/03/202502/14/2025$1.0304.22%4.21%$97.85
11/01/202411/14/2024$0.9904.24%3.67%$107.88
08/01/202408/14/2024$0.9904.83%4.59%$86.34
04/30/202405/15/2024$0.9905.01%4.85%$81.61
01/29/202402/14/2024$0.9905.69%5.73%$69.11
10/31/202311/14/2023$0.9555.86%5.81%$65.73
07/31/202308/14/2023$0.9555.7%5.79%$65.95
04/28/202305/15/2023$0.9555.84%6.59%$57.95
01/27/202302/14/2023$0.9555.6%5.48%$69.77
10/31/202211/14/2022$0.9356.3%5.81%$64.38
07/29/202208/15/2022$0.9356.26%5.89%$63.48
04/29/202205/16/2022$0.9355.91%5.74%$65.19
01/28/202202/14/2022$0.9356.31%5.94%$62.92
10/29/202111/15/2021$0.9355.88%5.9%$63.36
07/30/202108/16/2021$0.9357.2%7.23%$51.75
04/23/202105/14/2021$0.9357.39%6.88%$54.35
01/29/202102/12/2021$0.9359.39%8.29%$45.11
10/30/202011/13/2020$0.93512.9%11.81%$31.66
07/31/202008/14/2020$0.93513.4%12.68%$29.49
04/24/202005/14/2020$0.93513.52%12.18%$30.71
01/24/202002/14/2020$0.9355%4.86%$76.98
11/01/201911/14/2019$0.9155.21%5.22%$70.16
08/05/201908/14/2019$0.8905.26%5.26%$67.71
04/26/201905/15/2019$0.8655.03%5.14%$67.25
01/25/201902/14/2019$0.8605.51%5.16%$66.68
11/02/201811/14/2018$0.8555.47%5.67%$60.37
08/03/201808/14/2018$0.8254.89%4.81%$68.55
04/27/201805/15/2018$0.7955.31%4.77%$66.67
01/26/201802/14/2018$0.7705.12%5.36%$57.47
11/03/201711/14/2017$0.7455.66%5.8%$51.38
08/03/201708/14/2017$0.7455.53%5.7%$52.32
04/27/201705/15/2017$0.6154.64%4.8%$51.28
01/26/201702/14/2017$0.6154.48%4.48%$54.95
10/27/201611/14/2016$0.6155.07%5.15%$47.81
08/04/201608/15/2016$0.6155.47%5.26%$46.77
04/28/201605/13/2016$0.6156.92%5.99%$41.04
01/28/201602/12/2016$0.61510.29%12.19%$20.18
10/29/201511/13/2015$0.6157.39%8.63%$28.49
07/30/201508/14/2015$0.6056.38%6.67%$36.28
04/28/201505/15/2015$0.6055.02%5.3%$45.69
01/28/201502/13/2015$0.6055.74%5.11%$47.32
10/30/201411/14/2014$0.5904.02%4.22%$55.92
07/31/201408/14/2014$0.5753.57%3.51%$65.47
04/28/201405/15/2014$0.5603.59%3.58%$62.59
02/06/201402/18/2014$0.4002.71%2.64%$60.67
10/31/201311/14/2013$0.3332.69%2.65%$50.21
08/01/201308/15/2013$0.3332.87%3.03%$43.99
04/26/201305/15/2013$0.3152.83%2.94%$42.93
01/29/201302/14/2013$0.3153.04%3.02%$41.68
11/01/201211/14/2012$0.2892.82%2.96%$39.05
08/02/201208/15/2012$0.2893%2.97%$38.85
04/26/201205/15/2012$0.2672.87%2.89%$36.93
01/27/201202/14/2012$0.2672.87%3%$35.58
11/03/201111/14/2011$0.2452.91%2.86%$34.24
07/28/201108/12/2011$0.2453.07%3.38%$29.03
04/27/201105/13/2011$0.2283.03%3.01%$30.30
01/27/201102/14/2011$0.2283.52%3.43%$26.53
10/27/201011/12/2010$0.2103.86%3.7%$22.72
07/28/201008/13/2010$0.2013.91%4.07%$19.79
04/28/201005/14/2010$0.1933.6%3.73%$20.68
01/27/201002/12/2010$0.1934.01%4.22%$18.24
10/28/200911/13/2009$0.1844.62%4.3%$17.09
07/29/200908/14/2009$0.1845.14%4.84%$15.20
04/28/200905/15/2009$0.1756.31%6.04%$11.59
01/28/200902/13/2009$0.1755.2%5.73%$12.22
10/29/200811/14/2008$0.1755.5%5.95%$11.77
07/29/200808/14/2008$0.1753.58%3.72%$18.84
04/28/200805/15/2008$0.1663.12%3.06%$21.77
01/29/200802/14/2008$0.1663.34%3.23%$20.60
10/29/200711/14/2007$0.1582.89%2.97%$21.19
07/27/200708/14/2007$0.1582.82%3.12%$20.18
04/26/200705/14/2007$0.1492.9%2.69%$22.15
01/29/200702/15/2007$0.1493.18%3.15%$18.91
10/27/200611/15/2006$0.1403.07%3.05%$18.37
07/27/200608/14/2006$0.1403.47%3.3%$16.99
04/27/200605/15/2006$0.1313.68%3.77%$13.94
01/27/200602/15/2006$0.1234%3.71%$13.20
10/27/200511/15/2005$0.1234.03%4.15%$11.80
07/27/200508/15/2005$0.1233.25%3.36%$14.58
04/28/200505/16/2005$0.1233.9%3.79%$12.94
01/27/200502/15/2005$0.1093.61%3.41%$12.83
10/27/200411/15/2004$0.1093.73%3.59%$12.19
07/28/200408/16/2004$0.1014.38%4.03%$10.00
04/28/200405/14/2004$0.0923.91%4.1%$8.97
01/28/200402/16/2004$0.0833.37%3.4%$9.79
10/29/200311/14/2003$0.0793.62%3.62%$8.71
07/29/200308/15/2003$0.0743.23%3.4%$8.75
04/28/200305/15/2003$0.0743.54%3.37%$8.83
01/30/200302/17/2003$0.0743.97%4.02%$7.40
10/29/200211/15/2002$0.0683.31%3.38%$8.03
07/29/200208/15/2002$0.0683.45%3.13%$8.68
04/26/200205/15/2002$0.0682.97%2.77%$9.80
01/29/200202/15/2002$0.0683.59%3.46%$7.84
10/29/200111/15/2001$0.0683.6%3.57%$7.61
07/27/200108/15/2001$0.0683.38%3.58%$7.58
04/26/200105/15/2001$0.0682.82%2.92%$9.31
01/29/200102/15/2001$0.0682.7%2.74%$9.90
10/27/200011/15/2000$0.0683.19%2.97%$9.14
07/27/200008/15/2000$0.0684.57%3.93%$6.91
04/26/200005/15/2000$0.0684.83%4.62%$5.88
01/27/200002/15/2000$0.0684.76%4.99%$5.44
10/27/199911/15/1999$0.0684.19%4.21%$6.44
07/28/199908/13/1999$0.0683.97%3.99%$6.81
04/28/199905/14/1999$0.0684.39%4.32%$6.28
01/27/199902/12/1999$0.0684.05%4.43%$6.13
10/28/199811/13/1998$0.0683.64%3.4%$7.98
07/29/199808/14/1998$0.0663.41%3.57%$7.35
04/28/199805/15/1998$0.0663.11%3%$8.76
01/28/199802/13/1998$0.0663.45%3.38%$7.77
10/29/199711/14/1997$0.0663.51%3.34%$7.87
07/29/199708/15/1997$0.0663.46%3.7%$7.09
04/28/199705/15/1997$0.0664.12%4%$6.57
01/29/199702/14/1997$0.0664.1%4.03%$6.51
10/29/199611/15/1996$0.0664.42%4.59%$5.72
07/29/199608/15/1996$0.0664.59%4.33%$6.07
04/26/199605/15/1996$0.0664.55%4.55%$5.77
01/29/199602/15/1996$0.0635.59%5.56%$4.57
10/27/199511/15/1995$0.0634.84%4.78%$5.31
07/27/199508/15/1995$0.0614.89%4.95%$4.95
04/24/199505/15/1995$0.0615.82%5.78%$4.24
01/25/199502/15/1995$0.0616.3%6.3%$3.89
10/25/199411/15/1994$0.0616.35%6.45%$3.80
07/25/199408/15/1994$0.0616.35%6.22%$3.94
04/25/199405/13/1994$0.0616.45%7%$3.50
01/25/199402/15/1994$0.0615.98%5.82%$4.21
10/25/199311/15/1993$0.0595.02%5.37%$4.40
07/26/199308/13/1993$0.0595.02%5.17%$4.57
04/26/199305/14/1993$0.0594.85%4.64%$5.09
01/25/199302/12/1993$0.0595.68%5.58%$4.24
10/26/199211/13/1992$0.0555.51%5.96%$3.67
07/27/199208/14/1992$0.0556.34%6.11%$3.58
04/24/199205/15/1992$0.0556.34%6.06%$3.61
01/27/199202/14/1992$0.0556.2%6.2%$3.53
10/25/199111/15/1991$0.0465.89%5.61%$3.28
07/25/199108/15/1991$0.0466.17%6.41%$2.87
04/24/199105/15/1991$0.0466.05%5.61%$3.28
01/25/199102/15/1991$0.0465.89%5.69%$3.23
10/25/199011/15/1990$0.0425.15%5.2%$3.20
07/25/199008/15/1990$0.0425.8%5.28%$3.15
04/24/199005/15/1990$0.0425.84%5.9%$2.82
01/25/199002/15/1990$0.0425.4%4.91%$3.39
10/25/198911/15/1989$0.0385.19%4.55%$3.37
07/25/198908/15/1989$0.0385.19%4.83%$3.17
04/24/198905/15/1989$0.0335.11%5.11%$2.57
01/25/198902/15/1989$0.0335.71%5.4%$2.43
01/25/198802/15/1988$0.07014.01%13.47%$2.08
10/26/198711/13/1987$0.0709.5%9.19%$3.05
07/27/198708/14/1987$0.0707.68%7.45%$3.76
04/24/198705/15/1987$0.0708.07%7.63%$3.67
01/26/198702/13/1987$0.0706.99%6.17%$4.54
10/27/198610/29/1986$0.0707.68%7.59%$3.69
07/25/198607/30/1986$0.0708.22%8.22%$3.41
04/24/198604/28/1986$0.0708.44%8.31%$3.37
01/27/198601/29/1986$0.0708.26%8.49%$3.30
10/25/198510/30/1985$0.0708.89%8.84%$3.17
07/25/198507/29/1985$0.0708.26%8.29%$3.38

Projected Future Returns & Dividends for OKE

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

Share price CAGR of +6.44%
Dividend CAGR of +5.69%

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

OKE (DRIP)OKE - No DRIP
Current Price$92.31$92.31
Start Shares108.33108.33
Start Value$10,000$10,000
  
After 10 years:
Final Share Count169.35108.33
Dividends Payment$1.86$1.86
Annual Dividends$1,261$807
Yield on cost12.61%8.07%
Share Price$172.32$172.32
Total Dividends$7,726$6,024
Final Value$29,182$24,692

Estimated Future Value + Dividends - OKE

NOTE: Above numbers are our estimate based on OKE'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:

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
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
Combined 55% Lifetime Discount
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
Combined 55% Lifetime Discount

Company Info

ONEOK, Inc. (OKE) had its IPO on 1980-10-01, and is traded on NYSE stock exchange.

ONEOK, Inc., along with its subsidiaries, functions as a leading energy infrastructure company within the United States. Its primary focus is the comprehensive management of natural gas, encompassing gathering, processing, storage, and transportation. These operations are structured into three distinct segments: Natural Gas Gathering and Processing, Natural Gas Liquids (NGL), and Natural Gas Pipelines. The company owns an extensive system of natural gas gathering pipelines and processing plants, predominantly situated in the Mid-Continent and Rocky Mountain regions. Furthermore, ONEOK manages both federally (FERC) and state-regulated interstate and intrastate natural gas transmission pipelines, alongside crucial natural gas storage facilities. A significant component of ONEOK's business is dedicated to Natural Gas Liquids. The company handles the entire NGL value chain, from collecting, treating, and fractionating to transporting, storing, marketing, and distributing these products. Its NGL infrastructure includes a broad network of gathering and distribution pipelines across Oklahoma, Kansas, Texas, New Mexico, Montana, North Dakota, Wyoming, and Colorado. Additionally, NGL terminal and storage assets are maintained in Kansas, Missouri, Nebraska, Iowa, and Illinois. ONEOK also operates pipelines for NGL distribution and refined petroleum products throughout Kansas, Missouri, Nebraska, Iowa, Illinois, and Indiana, supported by integrated truck and rail loading and unloading facilities connected to its NGL fractionation, storage, and pipeline network. The company's substantial physical footprint comprises approximately 17,500 miles of natural gas gathering pipelines, 1,500 miles of FERC-regulated interstate natural gas pipelines, and 5,100 miles of state-regulated intrastate transmission pipelines. The NGL segment benefits from six storage facilities and eight product terminals. Separately, ONEOK also owns and leases a parking garage and excess office space in downtown Tulsa, Oklahoma. ONEOK serves a wide and varied customer base throughout the energy sector. This includes integrated and independent exploration and production (E&P) companies, natural gas and NGL gathering and processing enterprises, crude oil and natural gas producers, propane distributors, municipalities, and ethanol producers. The company also supports petrochemical, refining, and NGL marketing firms, as well as natural gas distribution utilities, electric power generation companies, and various other energy producers, processors, and marketers. Founded in 1906, ONEOK, Inc. is headquartered in Tulsa, Oklahoma.

OKE website: https://www.oneok.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
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
Combined 55% Lifetime Discount
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
Combined 55% Lifetime Discount
Loading signals…

DCF Model — OKE

Value from:
Pay up to today
—
vs current price $92.31
—
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 →