SentinelOne, Inc. S | NYSE
$22.82
-$1.19 | -4.96%
TREND SIGNAL:
|2026-10-14
|2026-10-14
Company Overview:
Market Cap:
$7.74B
Trailing PE:
N/A
FWD PE *:
57.3x
Payout Ratio (TTM):
—
52-Week Range:
$11.81 - $26.50
* Forward PE is based on street estimates.
5.3 Year S Performance Metrics:
Total Return (with DRIP):
-46.3% (-11.07% CAGR)
Total Return (no DRIP):
-46.3% (-11.07% CAGR)
Share Price:
-46.3% (-11.07% CAGR)
Yield on Cost (with DRIP):
0.24%
Total Invested:
$10,000
Total Value (with DRIP):
$5,369
Total Return $ (with DRIP):
-$4,631
Dividend Increase:
N/A (0.00% CAGR)
Dividend Yield (FWD):
0.44% ($0.10)
S 5.3-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
S Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
S Price CAGR:1Y: 34.00%2Y: -7.04%5Y: -17.58%10Y: -11.09%
S Dividend Charts
S Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: -27.52%10Y: -14.87%
S Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
S Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
S Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
S Revenue CAGR:1Y: 20.56%2Y: 21.15%5Y: 44.87%10Y: 0.00%
S EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Operating Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Gross Profit CAGR:1Y: 15.80%2Y: 19.14%5Y: 50.82%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Shares Outstanding CAGR:1Y: 3.20%2Y: 4.52%5Y: 5.75%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Stock-Based Comp CAGR:1Y: 24.67%2Y: 19.34%5Y: 33.91%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Expenses CAGR:1Y: 7.07%2Y: -7.84%5Y: 19.26%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
S Revenue CAGR:1Y: 20.56%2Y: 21.15%5Y: 44.87%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Revenue CAGR:1Y: 20.56%2Y: 21.15%5Y: 44.87%10Y: 0.00%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
S Actual Revenue CAGR:1Y: 20.56%2Y: 21.15%5Y: 44.87%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Actual EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
S Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Gross Profit Margin CAGR:1Y: -3.95%2Y: -1.66%5Y: 4.11%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Price To Sales Ratio CAGR:1Y: -11.62%2Y: -21.55%5Y: -39.72%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Return on Capital Employed CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
S Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
S Dividends Info:
Annual Dividend:
$0.1
Forward Yield:
0.44%
Ex-Dividend Date:
2007-12-05
Lifetime Dividends / Share:
$17.79
S Dividend History: Dates, Payments & Yield list
Below is a schedule of all S 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 |
|---|---|---|---|---|---|
| 12/05/2007 | 12/07/2007 | $0.025 | 0% | 0% | $0.00 |
| 09/05/2007 | 09/07/2007 | $0.025 | 0% | 0% | $0.00 |
| 06/06/2007 | 06/08/2007 | $0.025 | 0% | 0% | $0.00 |
| 03/07/2007 | 03/09/2007 | $0.025 | 0% | 0% | $0.00 |
| 12/06/2006 | 12/08/2006 | $0.025 | 0% | 0% | $0.00 |
| 09/06/2006 | 09/08/2006 | $0.025 | 0% | 0% | $0.00 |
| 05/18/2006 | 05/22/2006 | $2.270 | 0% | 0% | $0.00 |
| 05/15/2006 | 05/17/2006 | $0.025 | 0% | 0% | $0.00 |
| 03/08/2006 | 03/10/2006 | $0.025 | 0% | 0% | $0.00 |
| 12/07/2005 | 12/09/2005 | $0.025 | 0% | 0% | $0.00 |
| 09/07/2005 | 09/09/2005 | $0.025 | 0% | 0% | $0.00 |
| 06/07/2005 | 06/09/2005 | $0.125 | 0% | 0% | $0.00 |
| 03/08/2005 | 03/10/2005 | $0.125 | 0% | 0% | $0.00 |
| 12/07/2004 | 12/09/2004 | $0.125 | 0% | 0% | $0.00 |
| 09/07/2004 | 09/09/2004 | $0.125 | 0% | 0% | $0.00 |
| 06/07/2004 | 06/09/2004 | $0.125 | 0% | 0% | $0.00 |
| 03/08/2004 | 03/10/2004 | $0.125 | 0% | 0% | $0.00 |
| 12/05/2003 | 12/08/2003 | $0.125 | 0% | 0% | $0.00 |
| 09/05/2003 | 09/08/2003 | $0.125 | 0% | 0% | $0.00 |
| 06/05/2003 | 06/09/2003 | $0.125 | 0% | 0% | $0.00 |
| 03/06/2003 | 03/10/2003 | $0.125 | 0% | 0% | $0.00 |
| 12/05/2002 | 12/09/2002 | $0.125 | 0% | 0% | $0.00 |
| 09/05/2002 | 09/09/2002 | $0.125 | 0% | 0% | $0.00 |
| 06/05/2002 | 06/07/2002 | $0.125 | 0% | 0% | $0.00 |
| 03/06/2002 | 03/08/2002 | $0.125 | 0% | 0% | $0.00 |
| 12/05/2001 | 12/07/2001 | $0.125 | 0% | 0% | $0.00 |
| 09/05/2001 | 09/07/2001 | $0.125 | 0% | 0% | $0.00 |
| 06/06/2001 | 06/08/2001 | $0.125 | 0% | 0% | $0.00 |
| 03/07/2001 | 03/09/2001 | $0.125 | 0% | 0% | $0.00 |
| 12/05/2000 | 12/07/2000 | $0.125 | 0% | 0% | $0.00 |
| 09/06/2000 | 09/08/2000 | $0.125 | 0% | 0% | $0.00 |
| 06/07/2000 | 06/09/2000 | $0.125 | 0% | 0% | $0.00 |
| 03/07/2000 | 03/09/2000 | $0.125 | 0% | 0% | $0.00 |
| 12/06/1999 | 12/08/1999 | $0.125 | 0% | 0% | $0.00 |
| 09/03/1999 | 09/06/1999 | $0.125 | 0% | 0% | $0.00 |
| 06/09/1999 | 06/11/1999 | $0.125 | 0% | 0% | $0.00 |
| 03/05/1999 | 03/08/1999 | $0.125 | 0% | 0% | $0.00 |
| 12/03/1998 | 12/07/1998 | $0.125 | 0% | 0% | $0.00 |
| 11/24/1998 | 11/26/1998 | $4.625 | 0% | 0% | $0.00 |
| 09/04/1998 | 09/07/1998 | $0.125 | 0% | 0% | $0.00 |
| 06/05/1998 | 06/08/1998 | $0.125 | 0% | 0% | $0.00 |
| 03/06/1998 | 03/09/1998 | $0.125 | 0% | 0% | $0.00 |
| 12/04/1997 | 12/08/1997 | $0.125 | 0% | 0% | $0.00 |
| 09/05/1997 | 09/08/1997 | $0.125 | 0% | 0% | $0.00 |
| 06/20/1997 | 06/23/1997 | $0.125 | 0% | 0% | $0.00 |
| 06/05/1997 | 06/09/1997 | $0.125 | 0% | 0% | $0.00 |
| 03/06/1997 | 03/10/1997 | $0.125 | 0% | 0% | $0.00 |
| 12/04/1996 | 12/06/1996 | $0.125 | 0% | 0% | $0.00 |
| 09/05/1996 | 09/09/1996 | $0.125 | 0% | 0% | $0.00 |
| 06/04/1996 | 06/06/1996 | $0.125 | 0% | 0% | $0.00 |
| 03/05/1996 | 03/07/1996 | $0.125 | 0% | 0% | $0.00 |
| 12/04/1995 | 12/06/1995 | $0.125 | 0% | 0% | $0.00 |
| 09/05/1995 | 09/07/1995 | $0.125 | 0% | 0% | $0.00 |
| 09/01/1995 | 09/04/1995 | $0.250 | 0% | 0% | $0.00 |
| 06/02/1995 | 06/05/1995 | $0.125 | 0% | 0% | $0.00 |
| 03/03/1995 | 03/06/1995 | $0.125 | 0% | 0% | $0.00 |
| 12/02/1994 | 12/05/1994 | $0.125 | 0% | 0% | $0.00 |
| 09/01/1994 | 09/05/1994 | $0.125 | 0% | 0% | $0.00 |
| 06/03/1994 | 06/06/1994 | $0.125 | 0% | 0% | $0.00 |
| 03/04/1994 | 03/07/1994 | $0.125 | 0% | 0% | $0.00 |
| 11/30/1993 | 12/02/1993 | $0.125 | 0% | 0% | $0.00 |
| 08/31/1993 | 09/02/1993 | $0.125 | 0% | 0% | $0.00 |
| 06/01/1993 | 06/03/1993 | $0.125 | 0% | 0% | $0.00 |
| 03/02/1993 | 03/04/1993 | $0.125 | 0% | 0% | $0.00 |
| 12/01/1992 | 12/03/1992 | $0.125 | 0% | 0% | $0.00 |
| 09/01/1992 | 09/03/1992 | $0.125 | 0% | 0% | $0.00 |
| 06/02/1992 | 06/04/1992 | $0.125 | 0% | 0% | $0.00 |
| 03/03/1992 | 03/05/1992 | $0.125 | 0% | 0% | $0.00 |
| 12/02/1991 | 12/04/1991 | $0.125 | 0% | 0% | $0.00 |
| 09/03/1991 | 09/05/1991 | $0.125 | 0% | 0% | $0.00 |
| 06/03/1991 | 06/05/1991 | $0.125 | 0% | 0% | $0.00 |
| 03/04/1991 | 03/06/1991 | $0.125 | 0% | 0% | $0.00 |
| 12/03/1990 | 12/05/1990 | $0.125 | 0% | 0% | $0.00 |
| 08/31/1990 | 09/03/1990 | $0.125 | 0% | 0% | $0.00 |
| 06/04/1990 | 06/06/1990 | $0.125 | 0% | 0% | $0.00 |
| 03/05/1990 | 03/07/1990 | $0.125 | 0% | 0% | $0.00 |
| 12/01/1989 | 12/04/1989 | $0.125 | 0% | 0% | $0.00 |
| 09/01/1989 | 09/04/1989 | $0.133 | 0% | 0% | $0.00 |
| 06/05/1989 | 06/07/1989 | $0.120 | 0% | 0% | $0.00 |
| 03/06/1989 | 03/08/1989 | $0.120 | 0% | 0% | $0.00 |
| 12/02/1988 | 12/05/1988 | $0.120 | 0% | 0% | $0.00 |
| 09/02/1988 | 09/05/1988 | $0.120 | 0% | 0% | $0.00 |
| 06/06/1988 | 06/08/1988 | $0.120 | 0% | 0% | $0.00 |
| 03/04/1988 | 03/07/1988 | $0.120 | 0% | 0% | $0.00 |
| 12/02/1987 | 12/04/1987 | $0.120 | 0% | 0% | $0.00 |
| 09/04/1987 | 09/07/1987 | $0.100 | 0% | 0% | $0.00 |
| 06/04/1987 | 06/08/1987 | $0.120 | 0% | 0% | $0.00 |
| 03/05/1987 | 03/09/1987 | $0.120 | 0% | 0% | $0.00 |
| 12/04/1986 | 12/08/1986 | $0.120 | 0% | 0% | $0.00 |
| 09/04/1986 | 09/08/1986 | $0.120 | 0% | 0% | $0.00 |
| 06/06/1986 | 06/09/1986 | $0.120 | 0% | 0% | $0.00 |
| 02/24/1986 | 02/26/1986 | $0.120 | 0% | 0% | $0.00 |
| 11/20/1985 | 11/22/1985 | $0.120 | 0% | 0% | $0.00 |
| 08/22/1985 | 08/26/1985 | $0.120 | 0% | 0% | $0.00 |
| 05/21/1985 | 05/23/1985 | $0.120 | 0% | 0% | $0.00 |
| 02/21/1985 | 02/25/1985 | $0.120 | 0% | 0% | $0.00 |
| 11/16/1984 | 11/19/1984 | $0.120 | 0% | 0% | $0.00 |
Projected Future Returns & Dividends for S
Based on past 5.3-year performance, here are S growth metrics:
Share price CAGR of -11.07%
Dividend CAGR of -14.87%
Using S CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| S (DRIP) | S - No DRIP | |
|---|---|---|
| Current Price | $22.82 | $22.82 |
| Start Shares | 438.21 | 438.21 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 454.40 | 438.21 |
| Dividends Payment | $0.00 | $0.00 |
| Annual Dividends | $9 | $9 |
| Yield on cost | 0.09% | 0.09% |
| Share Price | $7.06 | $7.06 |
| Total Dividends | $239 | $236 |
| Final Value | $3,208 | $3,329 |
Estimated Future Value + Dividends - S
NOTE: Above numbers are our estimate based on S's Dividend and Price CAGR over past 5.3 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
Get 3 Months Free with Annual Plan
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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
Company Info
SentinelOne, Inc. (S) had its IPO on 2021-06-30, and is traded on NYSE stock exchange.
SentinelOne, Inc. is a global cybersecurity firm offering its services across the United States and internationally. The company's flagship product, the Singularity XDR Platform, functions as an Extended Detection and Response (XDR) data stack. This innovative platform unifies diverse security functionalities, including endpoint protection, endpoint detection and response, cloud workload protection, and IoT security, into a single, cohesive system. Powered by artificial intelligence, the Singularity XDR Platform autonomously identifies, prevents, and remediates cyber threats, providing seamless and automatic defense for endpoints and cloud workloads alike. Founded in 2013, the company initially operated as Sentinel Labs, Inc. before changing its name to SentinelOne, Inc. in March 2021, and is headquartered in Mountain View, California.
S website: https://www.sentinelone.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
Loading signals…
DCF Model — S
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 $22.82
—
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 →
