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 »

Stepan Co SCL | NYSE

$60.80 -$0.23 | -0.38%
TREND SIGNAL:Signal available — unlock to view |2026-10-08

Company Overview:

Market Cap: $1.39B
Trailing PE: N/A
FWD PE *: 18.6x
Payout Ratio (TTM): —
52-Week Range: $41.82 - $68.00

* Forward PE is based on street estimates.

7.7 Year SCL Performance Metrics:

Total Return (with DRIP): -21.1% (-3.02% CAGR)
Total Return (no DRIP): -18.9% (-2.69% CAGR)
Share Price: -30.9% (-4.68% CAGR)
Yield on Cost (with DRIP): 2.05%
Total Invested: $10,000
Total Value (with DRIP): $7,894
Total Return $ (with DRIP): -$2,106
Dividend Increase: 58.0% (6.29% CAGR)
Dividend Yield (FWD): 2.60% ($1.58)
SCL 7.7-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
SCL Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
SCL Price CAGR:1Y: 28.00%2Y: -9.94%5Y: -12.65%10Y: -4.68%
SCL Dividend Charts
SCL - Dividends
SCL Dividend CAGR:1Y: 2.60%2Y: 2.63%5Y: 3.35%10Y: 6.78%
SCL - Dividend Payout Ratio
SCL Dividend Payout Ratio CAGR:1Y: 2.06%2Y: 48.03%5Y: 33.38%10Y: 14.67%
SCL - Dividend to Free Cash Flow Ratio
SCL 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
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

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

SCL - Revenue
SCL Revenue CAGR:1Y: 15.04%2Y: 11.85%5Y: 2.57%10Y: 4.39%
SCL - Earnings Per Share (EPS)
SCL EPS CAGR:1Y: 100.00%2Y: -1.47%5Y: -8.86%10Y: 0.84%
SCL - Net Income
🔓 See the full chart40% off right now · 7-day free trial
SCL Net Income CAGR:1Y: 102.02%2Y: -1.48%5Y: -9.10%10Y: 0.70%
SCL - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
SCL EBITDA CAGR:1Y: 39.64%2Y: 14.21%5Y: 11.02%10Y: 9.17%
SCL - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
SCL Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SCL - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
SCL Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SCL - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
SCL Operating Income CAGR:1Y: 135.55%2Y: 32.93%5Y: 1.02%10Y: 3.95%
SCL - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
SCL Gross Profit CAGR:1Y: 39.09%2Y: 14.94%5Y: 1.70%10Y: 1.83%
SCL - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
SCL Shares Outstanding CAGR:1Y: 0.03%2Y: -0.07%5Y: -0.28%10Y: -0.11%
SCL - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
SCL Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
SCL - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
SCL Stock-Based Comp CAGR:1Y: 115.22%2Y: 52.82%5Y: 5.86%10Y: 0.04%
SCL - Expenses
🔓 See the full chart40% off right now · 7-day free trial
SCL Expenses CAGR:1Y: 112.10%2Y: -4.77%5Y: 3.98%10Y: 6.45%
SCL - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
SCL - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
SCL - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
SCL - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
SCL - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
SCL - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
SCL - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
SCL Revenue CAGR:1Y: 15.04%2Y: 11.85%5Y: 2.57%10Y: 4.39%
SCL - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
SCL Revenue CAGR:1Y: 15.04%2Y: 11.85%5Y: 2.57%10Y: 4.39%

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

SCL - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SCL Actual Revenue CAGR:1Y: 15.04%2Y: 11.85%5Y: 2.57%10Y: 4.39%
SCL - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SCL Actual EPS CAGR:1Y: 100.00%2Y: -1.47%5Y: -8.86%10Y: 0.84%
SCL - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SCL Actual Net Income CAGR:1Y: 102.02%2Y: -1.48%5Y: -9.10%10Y: 0.70%
SCL - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SCL Actual EBITDA CAGR:1Y: 39.64%2Y: 14.21%5Y: 11.02%10Y: 9.17%

Ratios, Profit Margins & Return on Capital:

SCL - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
SCL Net Profit Margin CAGR:1Y: 75.39%2Y: -11.94%5Y: -11.38%10Y: -3.53%
SCL - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
SCL Gross Profit Margin CAGR:1Y: 20.84%2Y: 2.74%5Y: -0.85%10Y: -2.46%
SCL - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
SCL Price to Earnings CAGR:1Y: -48.96%2Y: -13.65%5Y: -4.47%10Y: -3.26%
SCL - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
SCL Price To Sales Ratio CAGR:1Y: -11.15%2Y: -23.97%5Y: -15.35%10Y: -6.69%
SCL - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
SCL Return on Capital Employed CAGR:1Y: 165.60%2Y: 39.10%5Y: -0.05%10Y: 0.34%
SCL - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
SCL Return on Invested Capital CAGR:1Y: 107.66%2Y: 7.81%5Y: -11.69%10Y: -3.84%

Compare stocks side-by-side

SCL Dividends Info:

Annual Dividend: $1.58
Forward Yield: 2.6%
Ex-Dividend Date: 2026-09-01
Lifetime Dividends / Share: $23.55

SCL Dividend History: Dates, Payments & Yield list

Below is a schedule of all SCL 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
09/01/202609/15/2026$0.3952.57%2.57%$61.58
06/01/202606/15/2026$0.3953%2.9%$54.47
03/02/202603/13/2026$0.3953.13%3.37%$46.84
11/28/202512/15/2025$0.3953.49%3.28%$48.20
08/29/202509/15/2025$0.3853.08%3.16%$48.66
05/30/202506/13/2025$0.3852.84%2.83%$54.42
03/03/202503/14/2025$0.3852.66%2.67%$57.69
11/29/202412/13/2024$0.3852%2.09%$73.56
08/30/202409/13/2024$0.3751.93%2.03%$73.81
05/30/202406/14/2024$0.3751.77%1.78%$84.09
05/31/202406/14/2024$0.3751.72%1.78%$84.09
02/29/202403/15/2024$0.3751.68%1.72%$87.30
11/29/202312/15/2023$0.3751.81%1.63%$91.97
08/30/202309/15/2023$0.3651.66%1.79%$81.76
05/30/202306/15/2023$0.3651.57%1.51%$96.88
03/02/202303/15/2023$0.3651.4%1.52%$96.00
11/29/202212/15/2022$0.3651.34%1.38%$105.93
08/30/202209/15/2022$0.3351.27%1.38%$96.98
05/27/202206/15/2022$0.3351.2%1.34%$100.32
03/03/202203/15/2022$0.3351.29%1.37%$98.04
11/29/202112/15/2021$0.3351.15%1.1%$122.13
08/30/202109/15/2021$0.3051.05%1.06%$114.66
05/27/202106/15/2021$0.3050.91%0.93%$130.87
03/04/202103/15/2021$0.3051.01%0.95%$128.49
11/27/202012/15/2020$0.3051.02%1.02%$119.43
08/28/202009/15/2020$0.2750.94%0.95%$116.32
05/28/202006/15/2020$0.2751.11%1.14%$96.08
03/04/202003/13/2020$0.2751.2%1.33%$82.99
11/27/201912/13/2019$0.2751.11%1.12%$98.53
08/29/201909/13/2019$0.2501.05%1.01%$98.90
05/30/201906/14/2019$0.2501.17%1.09%$91.76
03/01/201903/15/2019$0.2501.06%1.12%$89.03
11/29/201812/14/2018$0.2500%1.14%$87.93
08/30/201809/14/2018$0.2250%1.02%$87.93
05/30/201806/15/2018$0.2250%1.02%$87.93
03/02/201803/15/2018$0.2250%1.02%$87.93
11/29/201712/15/2017$0.2250%1.02%$87.93
08/29/201709/15/2017$0.2050%0.93%$87.93
05/26/201706/15/2017$0.2050%0.93%$87.93
03/01/201703/15/2017$0.2050%0.93%$87.93
11/28/201612/15/2016$0.2050%0.93%$87.93
08/29/201609/15/2016$0.1900%0.86%$87.93
05/26/201606/15/2016$0.1900%0.86%$87.93
03/02/201603/15/2016$0.1900%0.86%$87.93
11/25/201512/15/2015$0.1900%0.86%$87.93
08/27/201509/15/2015$0.1800%0.82%$87.93
05/27/201506/12/2015$0.1800%0.82%$87.93
02/25/201503/13/2015$0.1800%0.82%$87.93
11/25/201412/15/2014$0.1800%0.82%$87.93
08/27/201409/15/2014$0.1700%0.77%$87.93
05/28/201406/13/2014$0.1700%0.77%$87.93
02/26/201403/14/2014$0.1700%0.77%$87.93
11/26/201312/13/2013$0.1700%0.77%$87.93
08/28/201309/13/2013$0.1600%0.73%$87.93
05/29/201306/14/2013$0.1600%0.73%$87.93
02/26/201303/15/2013$0.1600%0.73%$87.93
11/28/201212/14/2012$0.1600%0.73%$87.93
08/29/201209/14/2012$0.1400%0.64%$87.93
05/29/201206/15/2012$0.1400%0.64%$87.93
02/27/201203/15/2012$0.1400%0.64%$87.93
11/28/201112/15/2011$0.1400%0.64%$87.93
08/29/201109/15/2011$0.1300%0.59%$87.93
05/25/201106/15/2011$0.1300%0.59%$87.93
02/24/201103/15/2011$0.1300%0.59%$87.93
11/26/201012/15/2010$0.1300%0.59%$87.93
08/27/201009/15/2010$0.1200%0.55%$87.93
05/26/201006/15/2010$0.1200%0.55%$87.93
02/24/201003/15/2010$0.1200%0.55%$87.93
11/25/200912/15/2009$0.1200%0.55%$87.93
08/27/200909/15/2009$0.1100%0.5%$87.93
05/27/200906/15/2009$0.1100%0.5%$87.93
02/25/200903/13/2009$0.1100%0.5%$87.93
11/25/200812/15/2008$0.1100%0.5%$87.93
08/27/200809/15/2008$0.1050%0.48%$87.93
05/28/200806/13/2008$0.1050%0.48%$87.93
02/27/200803/14/2008$0.1050%0.48%$87.93
11/28/200712/14/2007$0.1050%0.48%$87.93
08/29/200709/14/2007$0.1030%0.47%$87.93
05/29/200706/15/2007$0.1030%0.47%$87.93
02/26/200703/15/2007$0.1030%0.47%$87.93
11/28/200612/15/2006$0.1030%0.47%$87.93
08/29/200609/15/2006$0.1000%0.45%$87.93
05/26/200606/15/2006$0.1000%0.45%$87.93
02/24/200603/15/2006$0.1000%0.45%$87.93
11/28/200512/15/2005$0.1000%0.45%$87.93
08/29/200509/15/2005$0.0980%0.44%$87.93
05/26/200506/15/2005$0.0980%0.44%$87.93
02/24/200503/15/2005$0.0980%0.44%$87.93
11/26/200412/15/2004$0.0980%0.44%$87.93
08/27/200409/15/2004$0.0970%0.44%$87.93
05/26/200406/15/2004$0.0970%0.44%$87.93
02/25/200403/15/2004$0.0970%0.44%$87.93
11/25/200312/15/2003$0.0970%0.44%$87.93
08/27/200309/15/2003$0.0950%0.43%$87.93
05/28/200306/13/2003$0.0950%0.43%$87.93
02/26/200303/14/2003$0.0950%0.43%$87.93
11/26/200212/13/2002$0.0950%0.43%$87.93
08/28/200209/13/2002$0.0920%0.42%$87.93
05/29/200206/14/2002$0.0920%0.42%$87.93
02/26/200203/15/2002$0.0920%0.42%$87.93
11/28/200112/14/2001$0.0920%0.42%$87.93
08/29/200109/14/2001$0.0880%0.4%$87.93
05/29/200106/15/2001$0.0880%0.4%$87.93
02/26/200103/15/2001$0.0880%0.4%$87.93
11/28/200012/15/2000$0.0880%0.4%$87.93
08/29/200009/15/2000$0.0820%0.37%$87.93
05/26/200006/15/2000$0.0820%0.37%$87.93
02/25/200003/15/2000$0.0820%0.37%$87.93
11/26/199912/15/1999$0.0820%0.37%$87.93
08/27/199909/15/1999$0.0750%0.34%$87.93
05/26/199906/15/1999$0.0750%0.34%$87.93
02/24/199903/15/1999$0.0750%0.34%$87.93
11/25/199812/15/1998$0.0750%0.34%$87.93
08/26/199809/15/1998$0.0690%0.31%$87.93
05/27/199806/15/1998$0.0690%0.31%$87.93
02/25/199803/16/1998$0.0690%0.31%$87.93
11/25/199712/15/1997$0.0690%0.31%$87.93
08/27/199709/15/1997$0.0630%0.28%$87.93
05/28/199706/16/1997$0.0630%0.28%$87.93
02/26/199703/17/1997$0.0630%0.28%$87.93
11/26/199612/16/1996$0.0630%0.28%$87.93
08/28/199609/16/1996$0.0590%0.27%$87.93
05/29/199606/17/1996$0.0590%0.27%$87.93
02/28/199603/15/1996$0.0590%0.27%$87.93
11/29/199512/15/1995$0.0590%0.27%$87.93
08/30/199509/15/1995$0.0550%0.25%$87.93
05/24/199506/15/1995$0.0550%0.25%$87.93
02/24/199503/15/1995$0.0550%0.25%$87.93
11/25/199412/15/1994$0.0550%0.25%$87.93
08/26/199409/15/1994$0.0530%0.24%$87.93
05/25/199406/15/1994$0.0530%0.24%$87.93
02/23/199403/15/1994$0.0530%0.24%$87.93
11/23/199312/15/1993$0.0530%0.24%$87.93
08/26/199309/15/1993$0.0500%0.23%$87.93
05/24/199306/15/1993$0.0500%0.23%$87.93
02/23/199303/15/1993$0.0500%0.23%$87.93
11/20/199212/15/1992$0.0500%0.23%$87.93
08/24/199209/15/1992$0.0450%0.2%$87.93
05/22/199206/15/1992$0.0450%0.2%$87.93
02/24/199203/16/1992$0.0450%0.2%$87.93
11/22/199112/16/1991$0.0450%0.2%$87.93
08/26/199109/16/1991$0.0400%0.18%$87.93
05/24/199106/17/1991$0.0400%0.18%$87.93
02/25/199103/15/1991$0.0400%0.18%$87.93
11/26/199012/17/1990$0.0400%0.18%$87.93
08/27/199009/17/1990$0.0350%0.16%$87.93
05/24/199006/15/1990$0.0350%0.16%$87.93
02/23/199003/15/1990$0.0350%0.16%$87.93
11/27/198912/15/1989$0.0350%0.16%$87.93
08/28/198909/15/1989$0.0330%0.15%$87.93
05/24/198906/15/1989$0.0330%0.15%$87.93
02/23/198903/15/1989$0.0330%0.15%$87.93
11/25/198812/15/1988$0.0330%0.15%$87.93
08/29/198809/16/1988$0.0290%0.13%$87.93
05/24/198806/15/1988$0.0290%0.13%$87.93
02/24/198803/15/1988$0.0290%0.13%$87.93
11/24/198712/15/1987$0.0290%0.13%$87.93
08/27/198709/15/1987$0.0250%0.11%$87.93
05/21/198706/15/1987$0.0250%0.11%$87.93
02/24/198703/16/1987$0.0250%0.11%$87.93

Projected Future Returns & Dividends for SCL

Based on past 7.7-year performance, here are SCL growth metrics:

Share price CAGR of -4.68%
Dividend CAGR of +7.59%

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

SCL (DRIP)SCL - No DRIP
Current Price$60.80$60.80
Start Shares164.47164.47
Start Value$10,000$10,000
  
After 10 years:
Final Share Count263.85164.47
Dividends Payment$0.82$0.82
Annual Dividends$867$540
Yield on cost8.67%5.40%
Share Price$37.65$37.65
Total Dividends$4,608$3,693
Final Value$9,935$9,886

Estimated Future Value + Dividends - SCL

NOTE: Above numbers are our estimate based on SCL's Dividend and Price CAGR over past 7.7 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

Stepan Co (SCL) had its IPO on 1973-02-21, and is traded on NYSE stock exchange.

Stepan Company, together with its subsidiaries, produces and sells specialty and intermediate chemicals to other manufacturers for use in various end products in the United States, France, Poland, the United Kingdom, Brazil, Mexico, and internationally. It operates through three segments: Surfactants, Polymers, and Specialty Products. The Surfactants segment offers surfactants that are used in consumer and industrial cleaning and disinfection products, including detergents for washing clothes, dishes, carpets, and floors and walls, as well as shampoos and body washes; and other applications, such as fabric softeners, germicidal quaternary compounds, disinfectants, lubricating ingredients; emulsifiers for spreading agricultural products; and industrial applications comprising latex systems, plastics, and composites. The Polymers segment provides polyurethane polyols that are used in the manufacture of rigid foam for thermal insulation in the construction industry, as well as a base raw material for coatings, adhesives, sealants, and elastomers (CASE); polyester resins used in coating applications; specialty polyols, such as CASE and powdered polyester resins; and phthalic anhydride that is used in unsaturated polyester resins, alkyd resins, and plasticizers for applications in construction materials, as well as components of automotive, boating, and other consumer products. The Specialty Products segment offers flavors, emulsifiers, and solubilizers for use in food, flavoring, nutritional supplement, and pharmaceutical applications. Stepan Company was founded in 1932 and is headquartered in Northbrook, Illinois.

SCL website: https://www.stepan.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 — SCL

Value from:
Pay up to today
—
vs current price $60.80
—
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 →