UnitedHealth Group Incorporated UNH | NYSE
$367.08
-$7.86 | -2.10%
SIGNAL:
|2026-08-07
|F&G 23
|RSI 33.2
|2026-08-07
|F&G 23
|RSI 33.2
Next Earnings: Oct 13, 2026
Company Overview:
Market Cap:
$336.14B
Trailing PE:
23.6x
FWD PE *:
17.3x
Payout Ratio (TTM):
57.3%
52-Week Range:
$255.97 - $461.62
* Forward PE is based on street estimates.
10 Year UNH Performance Metrics:
Total Return (with DRIP):
213.0% (12.09% CAGR)
Total Return (no DRIP):
207.6% (11.89% CAGR)
Share Price:
162.2% (10.12% CAGR)
Yield on Cost (with DRIP):
7.91%
Total Invested:
$10,000
Total Value (with DRIP):
$31,301
Total Return $ (with DRIP):
$21,301
Dividend Increase:
271.2% (14.34% CAGR)
Dividend Yield (FWD):
2.53% ($9.28)
UNH 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
UNH Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
UNH Price CAGR:1Y: 6.31%2Y: -20.76%5Y: -1.24%10Y: 10.12%
UNH Dividend Charts
UNH Dividend CAGR:1Y: 3.98%2Y: 4.53%5Y: 9.83%10Y: 13.99%
UNH Dividend Payout Ratio CAGR:1Y: -35.19%2Y: -8.94%5Y: 3.50%10Y: 1.17%
UNH Dividend to FCF Ratio CAGR:1Y: -35.86%2Y: -21.27%5Y: -5.81%10Y: -7.80%
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%)
UNH Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
UNH Revenue CAGR:1Y: 0.37%2Y: 7.00%5Y: 9.62%10Y: 9.24%
UNH EPS CAGR:1Y: 61.76%2Y: 15.44%5Y: 6.29%10Y: 12.83%
UNH Net Income CAGR:1Y: 61.01%2Y: 14.05%5Y: 5.15%10Y: 12.07%
UNH EBITDA CAGR:1Y: 44.84%2Y: 8.14%5Y: 7.67%10Y: 9.80%
UNH Free Cash Flow CAGR:1Y: 62.69%2Y: 31.90%5Y: 15.55%10Y: 22.99%
UNH Free Cash Flow / Share CAGR:1Y: 63.41%2Y: 32.99%5Y: 16.50%10Y: 23.58%
UNH Operating Income CAGR:1Y: 55.17%2Y: 0.73%5Y: 5.98%10Y: 9.57%
UNH Gross Profit CAGR:1Y: 83.26%2Y: 31.96%5Y: 17.24%10Y: 13.53%
UNH Shares Outstanding CAGR:1Y: -0.44%2Y: -1.19%5Y: -1.07%10Y: -0.65%
UNH Share Buybacks CAGR:1Y: -35.32%2Y: 0.00%5Y: 5.66%10Y: 13.11%
UNH Stock-Based Comp CAGR:1Y: 40.10%2Y: 11.50%5Y: 10.18%10Y: 10.15%
UNH Expenses CAGR:1Y: -9.82%2Y: -3.22%5Y: 7.29%10Y: 7.49%
UNH Revenue CAGR:1Y: 0.37%2Y: 7.00%5Y: 9.62%10Y: 9.24%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
UNH Actual Revenue CAGR:1Y: 0.37%2Y: 7.00%5Y: 9.62%10Y: 9.24%
UNH Actual EPS CAGR:1Y: 61.76%2Y: 15.44%5Y: 6.29%10Y: 12.83%
UNH Actual Net Income CAGR:1Y: 61.01%2Y: 14.05%5Y: 5.15%10Y: 12.07%
UNH Actual EBITDA CAGR:1Y: 44.84%2Y: 8.14%5Y: 7.67%10Y: 9.80%
Ratios, Profit Margins & Return on Capital:
UNH Net Profit Margin CAGR:1Y: 60.66%2Y: 6.63%5Y: -4.07%10Y: 2.60%
UNH Gross Profit Margin CAGR:1Y: 82.60%2Y: 23.34%5Y: 6.95%10Y: 3.92%
UNH Price to Earnings CAGR:1Y: -17.20%2Y: -20.27%5Y: -4.96%10Y: -1.08%
UNH Price To Sales Ratio CAGR:1Y: 32.15%2Y: -15.03%5Y: -8.85%10Y: 1.48%
UNH Return on Capital Employed CAGR:1Y: 14.96%2Y: -16.97%5Y: -7.71%10Y: -3.85%
UNH Return on Invested Capital CAGR:1Y: 8.42%2Y: -13.22%5Y: -9.72%10Y: -1.39%
UNH Dividends Info:
Annual Dividend:
$9.28
Forward Yield:
2.53%
Ex-Dividend Date:
2026-09-14
Lifetime Dividends / Share:
$69.16
UNH Dividend History: Dates, Payments & Yield list
Below is a schedule of all UNH 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 |
|---|---|---|---|---|---|
| 09/14/2026 | 09/22/2026 | $2.320 | 2.42% | 2.49% | $372.95 |
| 06/15/2026 | 06/23/2026 | $2.320 | 2.26% | 2.27% | $409.25 |
| 03/09/2026 | 03/17/2026 | $2.210 | 3.1% | 3.07% | $287.57 |
| 12/08/2025 | 12/16/2025 | $2.210 | 2.73% | 2.65% | $334.20 |
| 09/15/2025 | 09/23/2025 | $2.210 | 2.54% | 2.54% | $347.69 |
| 06/16/2025 | 06/24/2025 | $2.210 | 2.87% | 2.89% | $305.62 |
| 03/10/2025 | 03/18/2025 | $2.100 | 1.75% | 1.67% | $503.80 |
| 12/09/2024 | 12/17/2024 | $2.100 | 1.5% | 1.73% | $485.52 |
| 09/16/2024 | 09/24/2024 | $2.100 | 1.43% | 1.46% | $575.19 |
| 06/14/2024 | 06/25/2024 | $2.100 | 1.69% | 1.73% | $484.50 |
| 06/17/2024 | 06/25/2024 | $2.100 | 1.72% | 1.73% | $484.50 |
| 03/08/2024 | 03/19/2024 | $1.880 | 1.58% | 1.52% | $493.32 |
| 12/01/2023 | 12/12/2023 | $1.880 | 1.37% | 1.38% | $545.72 |
| 09/08/2023 | 09/19/2023 | $1.880 | 1.56% | 1.56% | $480.66 |
| 06/15/2023 | 06/27/2023 | $1.880 | 1.61% | 1.56% | $482.56 |
| 03/10/2023 | 03/21/2023 | $1.650 | 1.43% | 1.37% | $480.10 |
| 12/02/2022 | 12/13/2022 | $1.650 | 1.23% | 1.23% | $538.22 |
| 09/09/2022 | 09/20/2022 | $1.650 | 1.26% | 1.26% | $522.80 |
| 06/16/2022 | 06/28/2022 | $1.650 | 1.45% | 1.3% | $508.44 |
| 03/11/2022 | 03/22/2022 | $1.450 | 1.2% | 1.15% | $505.32 |
| 12/03/2021 | 12/14/2021 | $1.450 | 1.29% | 1.21% | $479.46 |
| 09/10/2021 | 09/21/2021 | $1.450 | 1.44% | 1.41% | $412.34 |
| 06/18/2021 | 06/29/2021 | $1.450 | 1.49% | 1.46% | $398.10 |
| 03/12/2021 | 03/23/2021 | $1.250 | 1.4% | 1.36% | $368.50 |
| 12/04/2020 | 12/15/2020 | $1.250 | 1.43% | 1.47% | $339.67 |
| 09/11/2020 | 09/22/2020 | $1.250 | 1.66% | 1.7% | $294.26 |
| 06/19/2020 | 06/30/2020 | $1.250 | 1.72% | 1.7% | $294.95 |
| 03/13/2020 | 03/24/2020 | $1.080 | 1.59% | 1.97% | $219.80 |
| 12/06/2019 | 12/17/2019 | $1.080 | 1.54% | 1.49% | $290.47 |
| 09/13/2019 | 09/24/2019 | $1.080 | 1.85% | 1.92% | $225.00 |
| 06/14/2019 | 06/25/2019 | $1.080 | 1.76% | 1.74% | $247.66 |
| 03/08/2019 | 03/19/2019 | $0.900 | 1.52% | 1.4% | $257.13 |
| 11/30/2018 | 12/13/2018 | $0.900 | 1.28% | 1.32% | $272.15 |
| 09/06/2018 | 09/18/2018 | $0.900 | 1.34% | 1.37% | $263.29 |
| 06/15/2018 | 06/26/2018 | $0.900 | 1.41% | 1.44% | $249.77 |
| 03/08/2018 | 03/20/2018 | $0.750 | 1.33% | 1.32% | $226.78 |
| 11/30/2017 | 12/12/2017 | $0.750 | 1.31% | 1.35% | $222.49 |
| 09/07/2017 | 09/19/2017 | $0.750 | 1.51% | 1.54% | $194.65 |
| 06/15/2017 | 06/27/2017 | $0.750 | 1.66% | 1.63% | $184.60 |
| 03/08/2017 | 03/21/2017 | $0.625 | 1.49% | 1.49% | $167.70 |
| 11/30/2016 | 12/13/2016 | $0.625 | 1.58% | 1.56% | $160.54 |
| 09/07/2016 | 09/20/2016 | $0.625 | 1.85% | 1.82% | $137.47 |
| 06/15/2016 | 06/28/2016 | $0.625 | 1.82% | 1.8% | $138.71 |
| 03/09/2016 | 03/22/2016 | $0.500 | 1.65% | 1.56% | $128.02 |
| 12/02/2015 | 12/15/2015 | $0.500 | 1.7% | 1.7% | $117.61 |
| 09/09/2015 | 09/22/2015 | $0.500 | 1.74% | 1.63% | $122.93 |
| 06/11/2015 | 06/24/2015 | $0.500 | 1.68% | 1.68% | $119.17 |
| 03/11/2015 | 03/24/2015 | $0.375 | 1.33% | 1.27% | $118.12 |
| 12/03/2014 | 12/16/2014 | $0.375 | 1.49% | 1.56% | $95.85 |
| 09/10/2014 | 09/23/2014 | $0.375 | 1.72% | 1.73% | $86.59 |
| 06/12/2014 | 06/25/2014 | $0.375 | 1.89% | 1.82% | $82.34 |
| 03/12/2014 | 03/25/2014 | $0.280 | 1.44% | 1.38% | $81.10 |
| 12/04/2013 | 12/17/2013 | $0.280 | 1.52% | 1.58% | $70.73 |
| 09/11/2013 | 09/24/2013 | $0.280 | 1.49% | 1.55% | $72.32 |
| 06/13/2013 | 06/26/2013 | $0.280 | 1.75% | 1.73% | $64.78 |
| 03/13/2013 | 03/26/2013 | $0.212 | 1.56% | 1.52% | $55.65 |
| 12/07/2012 | 12/21/2012 | $0.213 | 1.58% | 1.54% | $55.03 |
| 09/12/2012 | 09/21/2012 | $0.213 | 1.61% | 1.51% | $56.18 |
| 06/13/2012 | 06/22/2012 | $0.213 | 1.47% | 1.44% | $59.07 |
| 03/01/2012 | 03/19/2012 | $0.163 | 1.16% | 1.16% | $56.13 |
| 12/05/2011 | 12/21/2011 | $0.163 | 1.35% | 1.3% | $49.99 |
| 09/02/2011 | 09/21/2011 | $0.163 | 1.42% | 1.35% | $48.01 |
| 06/03/2011 | 06/21/2011 | $0.163 | 1.33% | 1.24% | $52.22 |
| 03/03/2011 | 03/21/2011 | $0.125 | 1.12% | 1.16% | $43.19 |
| 12/03/2010 | 12/21/2010 | $0.125 | 0.33% | 0.35% | $35.33 |
| 09/10/2010 | 09/28/2010 | $0.125 | 0.36% | 0.36% | $35.04 |
| 06/03/2010 | 06/21/2010 | $0.125 | 0.41% | 0.4% | $31.15 |
| 04/01/2010 | 04/20/2010 | $0.030 | 0.09% | 0.1% | $30.98 |
| 03/31/2009 | 04/16/2009 | $0.030 | 0.14% | 0.12% | $24.36 |
| 03/31/2008 | 04/16/2008 | $0.030 | 0.09% | 0.08% | $35.80 |
| 03/29/2007 | 04/16/2007 | $0.030 | 0.06% | 0.06% | $53.85 |
| 03/30/2006 | 04/17/2006 | $0.030 | 0.05% | 0.06% | $51.67 |
| 03/30/2005 | 04/18/2005 | $0.015 | 0.03% | 0.03% | $45.58 |
| 03/30/2004 | 04/16/2004 | $0.015 | 0.05% | 0.05% | $32.71 |
| 03/28/2003 | 04/17/2003 | $0.008 | 0.03% | 0.03% | $22.96 |
| 03/27/2002 | 04/17/2002 | $0.008 | 0.04% | 0.04% | $19.89 |
| 03/29/2001 | 04/18/2001 | $0.008 | 0.05% | 0.05% | $15.17 |
| 03/30/2000 | 04/19/2000 | $0.004 | 0.05% | 0.05% | $8.09 |
| 03/30/1999 | 04/15/1999 | $0.001 | 0.02% | 0.02% | $6.09 |
| 03/30/1998 | 04/15/1998 | $0.004 | 0.05% | 0.04% | $8.84 |
| 04/01/1997 | 04/15/1997 | $0.004 | 0.06% | 0.06% | $6.21 |
| 04/01/1996 | 04/15/1996 | $0.001 | 0.01% | 0.01% | $7.70 |
| 03/28/1995 | 04/17/1995 | $0.004 | 0.06% | 0.07% | $5.63 |
| 03/25/1994 | 04/15/1994 | $0.004 | 0.06% | 0.07% | $5.50 |
| 03/26/1993 | 04/16/1993 | $0.000 | 0.02% | 0.02% | $2.91 |
| 04/10/1992 | 04/30/1992 | $0.001 | 0.15% | 0.16% | $2.39 |
| 05/24/1991 | 06/17/1991 | $0.000 | 0.06% | 0.06% | $1.50 |
| 08/27/1990 | 10/01/1990 | $0.000 | 0.16% | 0.16% | $0.54 |
Projected Future Returns & Dividends for UNH
Based on past 10-year performance, here are UNH growth metrics:
Share price CAGR of +10.12%
Dividend CAGR of +14.34%
Using UNH CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| UNH (DRIP) | UNH - No DRIP | |
|---|---|---|
| Current Price | $367.08 | $367.08 |
| Start Shares | 27.24 | 27.24 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 36.77 | 27.24 |
| Dividends Payment | $8.86 | $8.86 |
| Annual Dividends | $1,303 | $965 |
| Yield on cost | 13.03% | 9.65% |
| Share Price | $962.48 | $962.48 |
| Total Dividends | $5,907 | $4,970 |
| Final Value | $35,394 | $31,190 |
Estimated Future Value + Dividends - UNH
NOTE: Above numbers are our estimate based on UNH'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
UnitedHealth Group Incorporated (UNH) had its IPO on 1984-10-17, and is traded on NYSE stock exchange.
UnitedHealth Group Incorporated (UNH) operates as a comprehensive healthcare enterprise across the United States, structuring its diverse services into four key divisions: UnitedHealthcare, Optum Health, Optum Insight, and Optum Rx. The UnitedHealthcare segment provides a wide array of health benefit plans and consumer-focused services. These offerings cater to a broad spectrum of clients, including large national corporations, public sector employers, mid-sized and small businesses, and individual consumers. It also delivers specialized health coverage and wellness programs tailored for individuals aged 50 and older, addressing their needs for preventive and acute care, chronic disease management, and other age-specific health issues. This division further encompasses Medicaid plans, children's health insurance, dental benefits, and various hospital and clinical services. Optum Health focuses on delivering direct healthcare solutions and management services. It facilitates access to networks of specialist care providers, offers health management programs, direct care delivery, consumer engagement initiatives, and financial services. Its diverse clientele includes individuals (served directly through care systems), employers, insurance payers, and government organizations. Optum Insight specializes in providing technology, information, and consulting services to the healthcare industry. Its offerings include software and data products, advisory consulting arrangements, and outsourced managed services. Clients span hospital systems, physicians, health plans, governmental bodies, life sciences companies, and other relevant organizations. Finally, Optum Rx handles the company's pharmaceutical care services. This segment manages retail pharmacy networks, provides home prescription delivery, and offers specialty and compounding pharmacy capabilities. Leveraging its purchasing power and clinical expertise, Optum Rx also develops advanced programs related to step therapy, formulary management, medication adherence, and integrated disease and drug therapy management. UnitedHealth Group Incorporated, founded in 1977, has its corporate headquarters located in Minnetonka, Minnesota.
UNH website: https://www.unitedhealthgroup.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 — UNH
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 $367.08
—
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 →
