Barings BDC, Inc. BBDC | NYSE
$8.61
$0.15 | 1.77%
TREND SIGNAL:
|2026-09-09
|2026-09-09
Company Overview:
Market Cap:
$885.82M
Trailing PE:
10.4x
FWD PE *:
8.4x
Payout Ratio (TTM):
131.3%
52-Week Range:
$7.96 - $9.54
* Forward PE is based on street estimates.
10 Year BBDC Performance Metrics:
Total Return (with DRIP):
17.0% (1.58% CAGR)
Total Return (no DRIP):
-4.3% (-0.44% CAGR)
Share Price:
-54.9% (-7.65% CAGR)
Yield on Cost (with DRIP):
14.14%
Total Invested:
$10,000
Total Value (with DRIP):
$11,702
Total Return $ (with DRIP):
$1,702
Dividend Increase:
-42.2% (-5.48% CAGR)
Dividend Yield (FWD):
12.08% ($1.04)
BBDC 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
BBDC Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
BBDC Price CAGR:1Y: -1.71%2Y: -6.03%5Y: -4.95%10Y: -7.65%
BBDC Dividend Charts
BBDC Dividend CAGR:1Y: -27.78%2Y: 0.00%5Y: 4.36%10Y: -5.34%
BBDC Dividend Payout Ratio CAGR:1Y: -6.43%2Y: 2.40%5Y: 27.22%10Y: -3.63%
BBDC Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 59.83%5Y: 0.00%10Y: 8.91%
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
BBDC Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
BBDC Revenue CAGR:1Y: 82.64%2Y: 5.73%5Y: 21.58%10Y: 21.43%
BBDC EPS CAGR:1Y: -10.00%2Y: 0.00%5Y: -16.74%10Y: -1.05%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Net Income CAGR:1Y: -10.84%2Y: -2.89%5Y: -8.96%10Y: 10.61%
🔓 See the full chart40% off right now · 7-day free trial
BBDC EBITDA CAGR:1Y: 79.13%2Y: -22.20%5Y: 0.52%10Y: 11.01%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Free Cash Flow CAGR:1Y: 0.00%2Y: -37.78%5Y: 0.00%10Y: -2.13%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Free Cash Flow / Share CAGR:1Y: 0.00%2Y: -37.43%5Y: 0.00%10Y: -12.65%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Operating Income CAGR:1Y: 79.13%2Y: -22.20%5Y: 0.52%10Y: 19.06%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Gross Profit CAGR:1Y: 199.35%2Y: -2.75%5Y: 25.11%10Y: 19.42%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Shares Outstanding CAGR:1Y: -0.50%2Y: -0.56%5Y: 9.90%10Y: 12.04%
🔓 See the full chart40% off right now · 7-day free trial
BBDC 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
BBDC Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%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
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
BBDC Actual Revenue CAGR:1Y: 82.64%2Y: 5.73%5Y: 21.58%10Y: 21.43%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Actual EPS CAGR:1Y: -10.00%2Y: 0.00%5Y: -16.74%10Y: -1.05%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Actual Net Income CAGR:1Y: -10.84%2Y: -2.89%5Y: -8.96%10Y: 10.61%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Actual EBITDA CAGR:1Y: 79.13%2Y: -22.20%5Y: 0.52%10Y: 11.01%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
BBDC Net Profit Margin CAGR:1Y: -51.17%2Y: -8.15%5Y: -25.12%10Y: -8.91%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Gross Profit Margin CAGR:1Y: 63.91%2Y: -8.02%5Y: 2.90%10Y: -1.66%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Price to Earnings CAGR:1Y: 3.57%2Y: -5.50%5Y: 15.00%10Y: -6.96%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Price To Sales Ratio CAGR:1Y: -49.22%2Y: -12.00%5Y: -13.41%10Y: -15.01%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Return on Capital Employed CAGR:1Y: 118.88%2Y: -17.21%5Y: -4.05%10Y: 10.32%
🔓 See the full chart40% off right now · 7-day free trial
BBDC Return on Invested Capital CAGR:1Y: 87.57%2Y: -24.21%5Y: -7.78%10Y: 8.21%
BBDC Dividends Info:
Annual Dividend:
$1.04
Forward Yield:
12.08%
Ex-Dividend Date:
2026-09-02
Lifetime Dividends / Share:
$29.50
BBDC Dividend History: Dates, Payments & Yield list
Below is a schedule of all BBDC 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 |
|---|---|---|---|---|---|
| 09/02/2026 | 09/09/2026 | $0.260 | 11.42% | 11.89% | $8.75 |
| 06/03/2026 | 06/10/2026 | $0.260 | 12.67% | 12.44% | $8.36 |
| 03/04/2026 | 03/11/2026 | $0.260 | 12.47% | 12.78% | $8.14 |
| 12/03/2025 | 12/10/2025 | $0.260 | 11.91% | 11.58% | $8.98 |
| 09/03/2025 | 09/10/2025 | $0.360 | 15.34% | 15.24% | $9.45 |
| 06/04/2025 | 06/11/2025 | $0.360 | 16.25% | 15.84% | $9.09 |
| 03/05/2025 | 03/12/2025 | $0.360 | 14.81% | 15.25% | $9.44 |
| 12/04/2024 | 12/11/2024 | $0.260 | 10.57% | 10.68% | $9.74 |
| 09/04/2024 | 09/11/2024 | $0.260 | 10.62% | 10.61% | $9.80 |
| 06/05/2024 | 06/12/2024 | $0.260 | 10.55% | 10.63% | $9.78 |
| 03/05/2024 | 03/13/2024 | $0.260 | 11.06% | 11.06% | $9.40 |
| 12/05/2023 | 12/13/2023 | $0.260 | 12.08% | 11.79% | $8.82 |
| 09/05/2023 | 09/13/2023 | $0.260 | 11.7% | 11.69% | $8.90 |
| 06/06/2023 | 06/14/2023 | $0.250 | 13.05% | 12.71% | $7.87 |
| 03/07/2023 | 03/15/2023 | $0.250 | 12.17% | 12.97% | $7.71 |
| 12/06/2022 | 12/14/2022 | $0.240 | 11.11% | 11.15% | $8.61 |
| 09/06/2022 | 09/14/2022 | $0.240 | 10.14% | 9.94% | $9.66 |
| 06/07/2022 | 06/15/2022 | $0.240 | 9.47% | 10.02% | $9.58 |
| 02/15/2022 | 02/23/2022 | $0.230 | 8.53% | 8.48% | $10.85 |
| 11/23/2021 | 12/01/2021 | $0.220 | 7.96% | 8.17% | $10.77 |
| 09/07/2021 | 09/15/2021 | $0.210 | 7.86% | 7.72% | $10.88 |
| 06/08/2021 | 06/16/2021 | $0.200 | 7.66% | 7.69% | $10.40 |
| 03/09/2021 | 03/17/2021 | $0.190 | 7.71% | 7.6% | $10.00 |
| 11/24/2020 | 12/02/2020 | $0.170 | 7.79% | 7.72% | $8.81 |
| 09/08/2020 | 09/16/2020 | $0.160 | 7.88% | 7.99% | $8.01 |
| 06/09/2020 | 06/17/2020 | $0.160 | 7.87% | 8.48% | $7.55 |
| 03/10/2020 | 03/18/2020 | $0.160 | 6.89% | 11.99% | $5.34 |
| 12/10/2019 | 12/18/2019 | $0.150 | 5.84% | 5.75% | $10.43 |
| 09/10/2019 | 09/18/2019 | $0.140 | 5.62% | 5.54% | $10.10 |
| 06/11/2019 | 06/19/2019 | $0.130 | 5.28% | 5.14% | $10.11 |
| 03/12/2019 | 03/20/2019 | $0.120 | 4.87% | 4.8% | $9.99 |
| 12/13/2018 | 12/21/2018 | $0.100 | 4.12% | 4.53% | $8.83 |
| 09/19/2018 | 09/27/2018 | $0.030 | 1.19% | 1.2% | $9.99 |
| 03/13/2018 | 03/28/2018 | $0.300 | 10.18% | 10.82% | $11.09 |
| 12/05/2017 | 12/20/2017 | $0.300 | 12.79% | 12.36% | $9.71 |
| 09/01/2017 | 09/20/2017 | $0.450 | 13.44% | 12.99% | $13.86 |
| 06/05/2017 | 06/21/2017 | $0.450 | 10.18% | 10.3% | $17.47 |
| 03/06/2017 | 03/22/2017 | $0.450 | 9.6% | 9.73% | $18.49 |
| 12/05/2016 | 12/21/2016 | $0.450 | 9.7% | 9.7% | $18.56 |
| 09/02/2016 | 09/21/2016 | $0.450 | 9.06% | 9.23% | $19.51 |
| 06/06/2016 | 06/22/2016 | $0.450 | 9.66% | 9.69% | $18.58 |
| 03/07/2016 | 03/23/2016 | $0.540 | 11.29% | 10.93% | $19.77 |
| 12/07/2015 | 12/23/2015 | $0.590 | 11.53% | 12.09% | $19.52 |
| 09/04/2015 | 09/23/2015 | $0.590 | 12.67% | 13% | $18.15 |
| 06/08/2015 | 06/24/2015 | $0.590 | 9.95% | 9.74% | $24.24 |
| 03/09/2015 | 03/25/2015 | $0.590 | 9.85% | 10.11% | $23.35 |
| 12/08/2014 | 12/24/2014 | $0.590 | 11.91% | 11.54% | $20.45 |
| 09/08/2014 | 09/24/2014 | $0.590 | 8.72% | 9% | $26.23 |
| 06/09/2014 | 06/25/2014 | $0.540 | 8.14% | 7.95% | $27.16 |
| 05/23/2014 | 06/25/2014 | $0.150 | 2.33% | 2.21% | $27.16 |
| 03/10/2014 | 03/26/2014 | $0.540 | 8.02% | 8.28% | $26.09 |
| 12/09/2013 | 12/24/2013 | $0.540 | 7.52% | 7.71% | $28.00 |
| 09/09/2013 | 09/25/2013 | $0.540 | 7.37% | 7.37% | $29.32 |
| 06/10/2013 | 06/26/2013 | $0.540 | 7.55% | 7.95% | $27.16 |
| 03/11/2013 | 03/27/2013 | $0.540 | 7.37% | 7.74% | $27.89 |
| 12/10/2012 | 12/26/2012 | $0.530 | 8.55% | 8.62% | $24.60 |
| 09/10/2012 | 09/26/2012 | $0.520 | 8.4% | 8.14% | $25.56 |
| 06/11/2012 | 06/27/2012 | $0.500 | 9.62% | 9.17% | $21.81 |
| 03/12/2012 | 03/28/2012 | $0.470 | 9.62% | 9.64% | $19.51 |
| 12/12/2011 | 12/28/2011 | $0.470 | 10.2% | 9.94% | $18.92 |
| 09/12/2011 | 09/28/2011 | $0.440 | 10.53% | 11.69% | $15.06 |
| 06/13/2011 | 06/29/2011 | $0.440 | 9.63% | 9.6% | $18.33 |
| 03/14/2011 | 03/30/2011 | $0.420 | 9.42% | 9.48% | $17.72 |
| 12/13/2010 | 12/29/2010 | $0.420 | 8.69% | 8.71% | $19.28 |
| 09/03/2010 | 09/22/2010 | $0.410 | 10.21% | 10.28% | $15.95 |
| 06/11/2010 | 06/29/2010 | $0.410 | 11.65% | 11.6% | $14.14 |
| 03/23/2010 | 04/08/2010 | $0.410 | 11.48% | 10.92% | $15.02 |
| 12/18/2009 | 01/05/2010 | $0.410 | 13.59% | 13.5% | $12.15 |
| 10/06/2009 | 10/22/2009 | $0.410 | 13.42% | 13.22% | $12.41 |
| 07/07/2009 | 07/23/2009 | $0.400 | 14.8% | 13.51% | $11.84 |
| 03/23/2009 | 04/08/2009 | $0.400 | 17.84% | 15.7% | $10.19 |
| 02/25/2009 | 03/13/2009 | $0.050 | 2.01% | 2.52% | $7.95 |
| 12/19/2008 | 01/06/2009 | $0.400 | 15.49% | 15.63% | $10.24 |
| 10/28/2008 | 11/20/2008 | $0.380 | 14.57% | 15.67% | $9.70 |
| 08/12/2008 | 09/04/2008 | $0.350 | 10.74% | 10.65% | $13.15 |
| 06/03/2008 | 06/26/2008 | $0.310 | 10.6% | 11% | $11.27 |
| 12/27/2007 | 01/28/2008 | $0.300 | 10.11% | 10.5% | $11.43 |
| 11/27/2007 | 12/27/2007 | $0.270 | 9.38% | 9.1% | $11.87 |
| 08/28/2007 | 09/27/2007 | $0.260 | 8.08% | 7.53% | $13.82 |
| 05/29/2007 | 06/28/2007 | $0.150 | 4.08% | 4.29% | $13.99 |
| 08/06/2018 | 11/30/-0001 | $1.784 | 68.08% | 68.08% | $10.48 |
| 03/03/2014 | 11/30/-0001 | $0.150 | 2.16% | 2.16% | $27.74 |
Projected Future Returns & Dividends for BBDC
Based on past 10-year performance, here are BBDC growth metrics:
Share price CAGR of -7.65%
Dividend CAGR of -5.36%
Using BBDC CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| BBDC (DRIP) | BBDC - No DRIP | |
|---|---|---|
| Current Price | $8.61 | $8.61 |
| Start Shares | 1,161.44 | 1,161.44 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 3,817.82 | 1,161.44 |
| Dividends Payment | $0.12 | $0.12 |
| Annual Dividends | $1,792 | $545 |
| Yield on cost | 17.92% | 5.45% |
| Share Price | $3.89 | $3.89 |
| Total Dividends | $15,188 | $8,666 |
| Final Value | $14,833 | $13,178 |
Estimated Future Value + Dividends - BBDC
NOTE: Above numbers are our estimate based on BBDC'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
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
Barings BDC, Inc. (BBDC) had its IPO on 2007-02-22, and is traded on NYSE stock exchange.
Barings BDC, Inc. (NYSE: BBDC) functions as a publicly traded, externally managed Business Development Company (BDC), operating under the regulatory framework of the Investment Company Act of 1940. Its investment strategy primarily involves providing capital through various debt instruments, such as senior secured loans, first and second lien debt, unitranche facilities, and subordinated debt, alongside equity co-investments. These financial solutions are extended to private middle-market companies operating across a diverse array of industries. BBDC's specialization encompasses financial solutions for situations like leveraged buyouts, management buyouts, growth financing, acquisition financings, recapitalizations, and change of control transactions. It also provides mezzanine capital and supports ESOPs for enterprises ranging from the lower middle market to mature and later-stage companies. Its industry exposure spans manufacturing and distribution, business services and technology, transportation and logistics, and consumer products and services. Operating exclusively within the United States, BBDC targets companies with an EBITDA between $10 million and $75 million, frequently those backed by private equity sponsors. Founded on October 10, 2006, Barings BDC, Inc. is headquartered in Charlotte, North Carolina, and also maintains an office in Raleigh.
BBDC website: https://www.barings.com/en-us/guest/funds/barings-bdc
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 — BBDC
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 $8.61
—
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 →
