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 »

Rockwell Automation, Inc. ROK | NYSE

$454.46 $12.01 | 2.71%
SIGNAL:Signal available — unlock to view |2026-10-01 |F&G 55 |RSI 66.9

Company Overview:

Market Cap: $50.57B
Trailing PE: 42.6x
FWD PE *: 31.4x
Payout Ratio (TTM): 56.0%
52-Week Range: $332.71 - $497.36

* Forward PE is based on street estimates.

10 Year ROK Performance Metrics:

Total Return (with DRIP): 351.5% (16.27% CAGR)
Total Return (no DRIP): 313.2% (15.24% CAGR)
Share Price: 276.9% (14.19% CAGR)
Yield on Cost (with DRIP): 5.48%
Total Invested: $10,000
Total Value (with DRIP): $45,149
Total Return $ (with DRIP): $35,149
Dividend Increase: 81.6% (6.30% CAGR)
Dividend Yield (FWD): 1.21% ($5.52)
ROK 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
ROK Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
ROK Price CAGR:1Y: 30.33%2Y: 30.64%5Y: 9.04%10Y: 14.19%
ROK Dividend Charts
ROK - Dividends
ROK Dividend CAGR:1Y: 5.34%2Y: 5.07%5Y: 5.22%10Y: 6.65%
ROK - Dividend Payout Ratio
ROK Dividend Payout Ratio CAGR:1Y: -23.76%2Y: -21.22%5Y: -3.66%10Y: -2.59%
ROK - Dividend to Free Cash Flow Ratio
ROK Dividend to FCF Ratio CAGR:1Y: -21.16%2Y: -36.92%5Y: -3.57%10Y: -4.57%

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%)

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

ROK - Revenue
ROK Revenue CAGR:1Y: 7.88%2Y: 6.21%5Y: 4.59%10Y: 4.61%
ROK - Earnings Per Share (EPS)
ROK EPS CAGR:1Y: 40.38%2Y: 34.42%5Y: 9.49%10Y: 9.60%
ROK - Net Income
ROK Net Income CAGR:1Y: 38.31%2Y: 32.61%5Y: 8.50%10Y: 7.89%
ROK - EBITDA
ROK EBITDA CAGR:1Y: 22.89%2Y: 12.75%5Y: 14.23%10Y: 6.15%
ROK - Free Cash Flow
ROK Free Cash Flow CAGR:1Y: 33.74%2Y: 65.63%5Y: 8.40%10Y: 10.13%
ROK - Free Cash Flow / Share
ROK Free Cash Flow / Share CAGR:1Y: 34.22%2Y: 66.81%5Y: 9.14%10Y: 11.72%
ROK - Operating Income
ROK Operating Income CAGR:1Y: 23.97%2Y: 14.16%5Y: 7.99%10Y: 5.94%
ROK - Gross Profit
ROK Gross Profit CAGR:1Y: 30.59%2Y: 18.26%5Y: 8.40%10Y: 6.37%
ROK - Shares Outstanding
ROK Shares Outstanding CAGR:1Y: -1.24%2Y: -1.14%5Y: -0.94%10Y: -1.57%
ROK - Share Buybacks
ROK Share Buybacks CAGR:1Y: 25.00%2Y: -2.48%5Y: 20.27%10Y: 2.88%
ROK - Stock-Based Comp
ROK Stock-Based Comp CAGR:1Y: 14.29%2Y: 0.00%5Y: 12.20%10Y: 9.37%
ROK - Expenses
ROK Expenses CAGR:1Y: 84.21%2Y: 31.15%5Y: 23.36%10Y: 10.08%
ROK - Revenue by Segment
ROK Revenue CAGR:1Y: 7.88%2Y: 6.21%5Y: 4.59%10Y: 4.61%
ROK - Revenue by Region
ROK Revenue CAGR:1Y: 7.88%2Y: 6.21%5Y: 4.59%10Y: 4.61%

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

ROK - REVENUE: Actual + Estimates
ROK Actual Revenue CAGR:1Y: 7.88%2Y: 6.21%5Y: 4.59%10Y: 4.61%
ROK - EPS: Actual + Estimates
ROK Actual EPS CAGR:1Y: 40.38%2Y: 34.42%5Y: 9.49%10Y: 9.60%
ROK - NET INCOME: Actual + Estimates
ROK Actual Net Income CAGR:1Y: 38.31%2Y: 32.61%5Y: 8.50%10Y: 7.89%
ROK - EBITDA: Actual + Estimates
ROK Actual EBITDA CAGR:1Y: 22.89%2Y: 12.75%5Y: 14.23%10Y: 6.15%

Ratios, Profit Margins & Return on Capital:

ROK - Net Profit Margin
ROK Net Profit Margin CAGR:1Y: 28.20%2Y: 24.89%5Y: 3.74%10Y: 3.13%
ROK - Gross Profit Margin
ROK Gross Profit Margin CAGR:1Y: 21.05%2Y: 11.35%5Y: 3.64%10Y: 1.68%
ROK - Price to Earnings
ROK Price to Earnings CAGR:1Y: 6.87%2Y: 2.24%5Y: 2.15%10Y: 5.75%
ROK - Price To Sales Ratio
ROK Price To Sales Ratio CAGR:1Y: 37.66%2Y: 27.66%5Y: 5.97%10Y: 9.06%
ROK - Return on Capital Employed
ROK Return on Capital Employed CAGR:1Y: 70.47%2Y: 32.93%5Y: 15.57%10Y: 6.90%
ROK - Return on Invested Capital
ROK Return on Invested Capital CAGR:1Y: 75.98%2Y: 33.57%5Y: 0.85%10Y: 3.08%

Compare stocks side-by-side

ROK Dividends Info:

Annual Dividend: $5.52
Forward Yield: 1.21%
Ex-Dividend Date: 2026-08-17
Lifetime Dividends / Share: $121.81

ROK Dividend History: Dates, Payments & Yield list

Below is a schedule of all ROK 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
08/17/202609/10/2026$1.3801.24%1.31%$421.37
05/18/202606/10/2026$1.3801.27%1.25%$440.07
02/23/202603/10/2026$1.3801.42%1.48%$374.07
11/17/202512/10/2025$1.3801.49%1.35%$410.23
08/18/202509/10/2025$1.3101.53%1.54%$339.39
05/19/202506/10/2025$1.3101.7%1.61%$325.22
02/18/202503/10/2025$1.3101.74%1.94%$270.37
11/18/202412/10/2024$1.3101.85%1.78%$293.70
08/12/202409/10/2024$1.2501.98%1.91%$261.99
05/10/202406/10/2024$1.2501.83%1.96%$255.23
02/16/202403/11/2024$1.2501.79%1.76%$284.79
11/10/202312/11/2023$1.2501.93%1.79%$279.79
08/11/202309/11/2023$1.1801.59%1.61%$293.89
05/12/202306/12/2023$1.1801.74%1.52%$309.78
02/17/202303/10/2023$1.1801.59%1.63%$289.07
11/10/202212/12/2022$1.1801.78%1.78%$264.45
08/12/202209/12/2022$1.1201.74%1.74%$257.06
05/13/202206/10/2022$1.1202.2%2.15%$208.74
02/11/202203/10/2022$1.1201.67%1.71%$262.55
11/12/202112/10/2021$1.1201.34%1.28%$350.64
08/13/202109/10/2021$1.0701.35%1.36%$314.09
05/14/202106/10/2021$1.0701.6%1.52%$281.67
02/12/202103/10/2021$1.0701.72%1.62%$263.66
11/13/202012/10/2020$1.0701.79%1.73%$246.77
08/14/202009/10/2020$1.0201.76%1.86%$219.37
05/15/202006/10/2020$1.0202.06%1.87%$218.14
02/14/202003/10/2020$1.0202.03%2.41%$169.40
11/08/201912/10/2019$1.0202.29%2.04%$199.75
08/09/201909/10/2019$0.9702.53%2.37%$163.87
05/10/201906/10/2019$0.9702.33%2.44%$158.81
02/15/201903/11/2019$0.9702.19%2.18%$178.38
11/08/201812/10/2018$0.9702.25%2.42%$160.16
08/10/201809/10/2018$0.9202.12%1.99%$184.69
05/11/201806/11/2018$0.9202.07%2.06%$178.45
02/16/201803/12/2018$0.8351.8%1.78%$187.90
11/10/201712/11/2017$0.8351.73%1.74%$191.47
08/10/201709/11/2017$0.7601.87%1.8%$168.84
05/11/201706/12/2017$0.7601.94%1.88%$161.30
02/16/201703/10/2017$0.7602%1.97%$154.31
11/09/201612/12/2016$0.7602.4%2.21%$137.40
08/11/201609/12/2016$0.7252.44%2.53%$114.72
05/12/201606/10/2016$0.7252.54%2.49%$116.70
02/11/201603/10/2016$0.7253.09%2.73%$106.09
11/19/201512/10/2015$0.7252.74%2.8%$103.70
08/13/201509/10/2015$0.6502.26%2.47%$105.15
05/14/201506/10/2015$0.6502.09%2.05%$126.72
02/12/201503/10/2015$0.6502.22%2.35%$110.70
11/13/201412/10/2014$0.6502.4%2.43%$106.87
08/07/201409/10/2014$0.5802.08%2%$115.82
05/08/201406/10/2014$0.5801.96%1.83%$126.64
02/13/201403/10/2014$0.5801.99%1.87%$123.74
11/14/201312/10/2013$0.5802.06%2.07%$111.88
08/08/201309/10/2013$0.5202.09%2%$104.02
05/09/201306/10/2013$0.5202.37%2.41%$86.40
02/14/201303/11/2013$0.4702.07%2.09%$90.06
11/08/201212/10/2012$0.4702.46%2.34%$80.43
08/09/201209/10/2012$0.4702.65%2.6%$72.44
05/10/201206/11/2012$0.4252.2%2.47%$68.76
02/16/201203/12/2012$0.4252.09%2.06%$82.47
11/09/201112/12/2011$0.4252.42%2.25%$75.48
08/11/201109/12/2011$0.4252.74%2.97%$57.17
05/12/201106/10/2011$0.3501.67%1.79%$78.16
02/10/201103/10/2011$0.3501.61%1.63%$85.66
11/10/201012/10/2010$0.3502.12%1.98%$70.70
08/12/201009/10/2010$0.3502.73%2.43%$57.54
05/13/201006/10/2010$0.2901.9%2.2%$52.70
02/11/201003/10/2010$0.2902.29%2.07%$56.16
11/12/200912/10/2009$0.2902.7%2.46%$47.13
08/13/200909/10/2009$0.2902.82%2.69%$43.15
05/14/200906/10/2009$0.2903.71%3.51%$33.03
02/12/200903/10/2009$0.2904.76%5.81%$19.98
11/13/200812/08/2008$0.2904.19%3.97%$29.21
08/07/200809/02/2008$0.2902.57%2.46%$47.14
05/08/200806/02/2008$0.2902.13%2.03%$57.05
02/14/200803/10/2008$0.2901.99%2.24%$51.75
11/15/200712/10/2007$0.2901.7%1.64%$70.68
08/09/200709/04/2007$0.2901.73%1.63%$71.14
05/10/200706/04/2007$0.2901.83%1.69%$68.58
02/15/200703/12/2007$0.2901.78%1.89%$61.24
11/09/200612/04/2006$0.2901.85%1.79%$64.82
08/10/200609/05/2006$0.2251.48%1.58%$57.03
05/11/200606/05/2006$0.2251.21%1.34%$67.40
02/09/200603/06/2006$0.2251.32%1.32%$67.99
11/09/200512/05/2005$0.2251.6%1.52%$59.39
08/11/200509/06/2005$0.2251.72%1.71%$52.75
05/12/200506/06/2005$0.2251.89%1.76%$51.12
02/10/200503/07/2005$0.1651.11%1.07%$61.89
11/10/200412/06/2004$0.1651.49%1.43%$46.28
08/12/200409/07/2004$0.1651.79%1.68%$39.21
05/13/200406/07/2004$0.1652.03%1.95%$33.84
02/12/200403/08/2004$0.1652.02%2.26%$29.26
11/13/200312/08/2003$0.1652.1%1.96%$33.75
08/07/200309/02/2003$0.1652.6%2.41%$27.34
05/08/200306/02/2003$0.1652.98%2.75%$23.99
02/13/200303/10/2003$0.1653.09%3.15%$20.93
11/14/200212/09/2002$0.1653.36%3.25%$20.30
08/08/200209/03/2002$0.1653.58%3.67%$18.00
05/09/200206/03/2002$0.1652.93%3.08%$21.45
02/07/200203/04/2002$0.1653.66%3.14%$20.99
11/08/200112/03/2001$0.1654.73%3.92%$16.82
08/09/200109/04/2001$0.1654.1%3.94%$16.75
07/02/200107/04/2001$23.510639.73%616.66%$15.25
05/10/200106/04/2001$0.2552.34%2.22%$45.88
02/08/200103/05/2001$0.2552.17%2.11%$48.30
11/09/200012/04/2000$0.2552.52%2.45%$41.63
08/10/200009/05/2000$0.2552.73%2.6%$39.19
05/11/200006/05/2000$0.2702.82%2.58%$41.81
02/10/200003/06/2000$0.2552.26%2.24%$45.56
11/10/199912/06/1999$0.2552.21%1.99%$51.31
08/12/199909/07/1999$0.2551.78%1.73%$58.81
05/13/199906/07/1999$0.2551.66%1.67%$61.00
02/11/199903/08/1999$0.2702.41%2.41%$44.81
01/04/199901/06/1999$9.40091.42%85.09%$44.19
11/12/199812/07/1998$0.2552.12%1.99%$51.19
08/13/199809/08/1998$0.2552.68%2.53%$40.25
05/14/199806/08/1998$0.2551.82%1.9%$53.81
02/12/199803/09/1998$0.2551.71%1.76%$58.00
11/13/199712/08/1997$0.2552.27%2.03%$50.19
10/01/199710/03/1997$7.75055.98%55.23%$56.13
08/14/199709/08/1997$0.2901.87%1.83%$63.25
05/15/199706/02/1997$0.2901.73%1.84%$63.13
02/13/199703/10/1997$0.2901.71%1.71%$68.00
11/14/199611/18/1996$0.2901.89%1.87%$61.88
08/15/199608/19/1996$0.2902.12%2.11%$54.88
05/09/199605/13/1996$0.2902.04%2.01%$57.75
02/15/199602/19/1996$0.2901.95%1.96%$59.13
11/09/199511/13/1995$0.2902.51%2.44%$47.50
08/10/199508/14/1995$0.2702.42%2.43%$44.38
05/09/199505/11/1995$0.2702.45%2.41%$44.88
02/07/199502/09/1995$0.2702.77%2.85%$37.88
11/07/199411/09/1994$0.2703.05%3.05%$35.38
08/09/199408/11/1994$0.2703.04%3.07%$35.13
05/10/199405/12/1994$0.2502.73%2.79%$35.88
02/08/199402/10/1994$0.2502.42%2.35%$42.50
11/08/199311/10/1993$0.2502.91%2.88%$34.75
08/10/199308/12/1993$0.2502.84%2.86%$35.00
05/11/199305/13/1993$0.2503.08%3.15%$31.75
02/09/199302/11/1993$0.2303.15%3.17%$29.00
11/09/199211/11/1992$0.2303.55%3.57%$25.75
08/11/199208/13/1992$0.2303.61%3.61%$25.50
05/12/199205/14/1992$0.2303.76%3.83%$24.00
02/11/199202/13/1992$0.2303.32%3.3%$27.88
11/12/199111/14/1991$0.2303.44%3.42%$26.88
08/06/199108/08/1991$0.2153.13%3.28%$26.25
05/07/199105/09/1991$0.2153.26%3.17%$27.13
02/12/199102/14/1991$0.2153.1%3.11%$27.63
11/13/199011/15/1990$0.2153.46%3.46%$24.88
08/07/199008/09/1990$0.2153.37%3.29%$26.13
05/08/199005/10/1990$0.1953.1%3.17%$24.63
02/13/199002/15/1990$0.1953.63%3.55%$22.00
11/08/198911/10/1989$0.1953.23%3.2%$24.38
08/08/198908/10/1989$0.1953.35%3.43%$22.75
05/09/198905/11/1989$0.1953.56%3.56%$21.88
02/14/198902/16/1989$0.1803.31%3.27%$22.00
11/07/198811/09/1988$0.1803.49%3.62%$19.88
08/09/198808/11/1988$0.1803.58%3.65%$19.75
05/10/198805/12/1988$0.1803.86%3.97%$18.13
11/09/198711/11/1987$0.1653.54%3.54%$18.63
08/11/198708/13/1987$0.1652.3%2.34%$28.25
02/17/198702/19/1987$0.1652.33%2.33%$28.38
11/10/198611/12/1986$0.1502.88%2.84%$21.13
08/12/198608/14/1986$0.1502.8%2.75%$21.81
05/13/198605/15/1986$0.1502.54%2.6%$23.06
02/18/198602/20/1986$0.1402.91%2.91%$19.25
11/12/198511/14/1985$0.1403.12%3.06%$18.31
08/13/198508/15/1985$0.1402.77%2.8%$20.00
05/07/198505/09/1985$0.1403.25%3.2%$17.50
02/11/198502/13/1985$0.1252.82%2.71%$18.44
11/13/198411/15/1984$0.1253.4%3.35%$14.94
08/14/198408/16/1984$0.1253.27%3.3%$15.13
05/08/198405/10/1984$0.1253.7%3.69%$13.56
02/14/198402/16/1984$0.1103.26%3.13%$14.06
11/15/198311/17/1983$0.1100%3.02%$14.56
08/16/198308/18/1983$0.1100%3.02%$14.56
05/16/198305/18/1983$0.1100%3.02%$14.56
02/14/198302/16/1983$0.0980%2.68%$14.56
11/16/198211/18/1982$0.0980%2.68%$14.56
08/10/198208/12/1982$0.0980%2.68%$14.56
05/11/198205/13/1982$0.0980%2.68%$14.56
02/16/198202/18/1982$0.0980%2.68%$14.56

Projected Future Returns & Dividends for ROK

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

Share price CAGR of +14.19%
Dividend CAGR of +6.65%

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

ROK (DRIP)ROK - No DRIP
Current Price$454.46$454.46
Start Shares22.0022.00
Start Value$10,000$10,000
  
After 10 years:
Final Share Count24.1022.00
Dividends Payment$2.63$2.63
Annual Dividends$253$231
Yield on cost2.53%2.31%
Share Price$1,712.98$1,712.98
Total Dividends$1,743$1,651
Final Value$41,282$39,344

Estimated Future Value + Dividends - ROK

NOTE: Above numbers are our estimate based on ROK'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

Rockwell Automation, Inc. (ROK) had its IPO on 1981-12-31, and is traded on NYSE stock exchange.

Rockwell Automation, Inc., established in 1903 and headquartered in Milwaukee, Wisconsin, is a global leader in providing industrial automation and digital transformation solutions. The company's operations are segmented into three key areas: Intelligent Devices, Software & Control, and Lifecycle Services. The Intelligent Devices segment offers various hardware products such as drives, motion control systems, safety and sensing equipment, industrial components, and customized configurations. The Software & Control division provides essential control and visualization software and accompanying hardware, information management platforms, digital twin and simulation tools, and network and cybersecurity infrastructure. The Lifecycle Services segment completes its offering with expert consulting, professional implementation, and ongoing connected and maintenance support. Rockwell Automation distributes its comprehensive array of hardware, software, and services worldwide through a network of independent distributors, complemented by its direct sales force. Its extensive clientele spans diverse sectors, including discrete manufacturing (like automotive, semiconductors, and logistics), general industries (such as printing, marine, and aerospace), hybrid markets (encompassing food & beverage, life sciences, and eco-industrial applications like water management and renewable energy), and process industries (including oil & gas, mining, and chemicals).

ROK website: https://www.rockwellautomation.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 — ROK

Value from:
Pay up to today
—
vs current price $454.46
—
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 →