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 »

Bank of New York Mellon Corp BNY | NYSE

$146.98 -$1.46 | -0.98%
SIGNAL:Signal available — unlock to view |2026-09-16 |F&G 22 |RSI 26.6

Company Overview:

Market Cap: $99.73B
Trailing PE: 17.1x
FWD PE *: 19.2x
Payout Ratio (TTM): 28.2%
52-Week Range: $103.11 - $165.84

* Forward PE is based on street estimates.

10 Year BNY Performance Metrics:

Total Return (with DRIP): 374.0% (16.84% CAGR)
Total Return (no DRIP): 304.6% (15.00% CAGR)
Share Price: 268.6% (13.93% CAGR)
Yield on Cost (with DRIP): 8.13%
Total Invested: $10,000
Total Value (with DRIP): $47,396
Total Return $ (with DRIP): $37,396
Dividend Increase: 178.9% (11.10% CAGR)
Dividend Yield (FWD): 1.71% ($2.52)
BNY 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
BNY Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
BNY Price CAGR:1Y: 33.92%2Y: 43.02%5Y: 22.80%10Y: 14.17%
BNY Dividend Charts
BNY - Dividends
BNY Dividend CAGR:1Y: 0.00%2Y: 6.15%5Y: 9.28%10Y: 10.53%
BNY - Dividend Payout Ratio
BNY Dividend Payout Ratio CAGR:1Y: -3.16%2Y: -6.95%5Y: -2.86%10Y: -0.32%
BNY - Dividend to Free Cash Flow Ratio
BNY Dividend to FCF Ratio CAGR:1Y: 11.53%2Y: 7.46%5Y: 14.29%10Y: 0.00%

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
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
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
  • 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
  • Group & weekly ETF estimates
  • YouTuber Mode
  • Trades summary + CSV export
  • Priority data & support
Try it free for 7 days
You save $422.40 (55%)

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

BNY - Revenue
BNY Revenue CAGR:1Y: -45.02%2Y: -24.02%5Y: 7.73%10Y: 4.14%
BNY - Earnings Per Share (EPS)
BNY EPS CAGR:1Y: 26.94%2Y: 26.96%5Y: 16.74%10Y: 12.57%
BNY - Net Income
BNY Net Income CAGR:1Y: 23.75%2Y: 22.79%5Y: 11.50%10Y: 7.27%
BNY - EBITDA
BNY EBITDA CAGR:1Y: 0.53%2Y: 7.16%5Y: 5.53%10Y: 3.93%
BNY - Free Cash Flow
BNY Free Cash Flow CAGR:1Y: 7.45%2Y: 6.33%5Y: -5.23%10Y: 0.00%
BNY - Free Cash Flow / Share
BNY Free Cash Flow / Share CAGR:1Y: 11.13%2Y: 10.53%5Y: -0.79%10Y: 0.00%
BNY - Operating Income
BNY Operating Income CAGR:1Y: 23.27%2Y: 21.84%5Y: 12.32%10Y: 6.88%
BNY - Gross Profit
BNY Gross Profit CAGR:1Y: 14.37%2Y: 12.41%5Y: 7.48%10Y: 4.46%
BNY - Shares Outstanding
BNY Shares Outstanding CAGR:1Y: -3.86%2Y: -4.03%5Y: -4.54%10Y: -4.34%
BNY - Share Buybacks
BNY Share Buybacks CAGR:1Y: 23.24%2Y: 35.47%5Y: 12.28%10Y: 8.04%
BNY - Stock-Based Comp
BNY Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
BNY - Expenses
BNY Expenses CAGR:1Y: 35.65%2Y: 12.91%5Y: 14.73%10Y: 9.25%
BNY - Revenue by Segment
BNY Revenue CAGR:1Y: -45.02%2Y: -24.02%5Y: 7.73%10Y: 4.14%
BNY - Revenue by Region
BNY Revenue CAGR:1Y: -45.02%2Y: -24.02%5Y: 7.73%10Y: 4.14%

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

BNY - REVENUE: Actual + Estimates
BNY Actual Revenue CAGR:1Y: -45.02%2Y: -24.02%5Y: 7.73%10Y: 4.14%
BNY - EPS: Actual + Estimates
BNY Actual EPS CAGR:1Y: 26.94%2Y: 26.96%5Y: 16.74%10Y: 12.57%
BNY - NET INCOME: Actual + Estimates
BNY Actual Net Income CAGR:1Y: 23.75%2Y: 22.79%5Y: 11.50%10Y: 7.27%
BNY - EBITDA: Actual + Estimates
BNY Actual EBITDA CAGR:1Y: 0.53%2Y: 7.16%5Y: 5.53%10Y: 3.93%

Ratios, Profit Margins & Return on Capital:

BNY - Net Profit Margin
BNY Net Profit Margin CAGR:1Y: 25.86%2Y: 20.86%5Y: -7.86%10Y: -2.81%
BNY - Gross Profit Margin
BNY Gross Profit Margin CAGR:1Y: 16.48%2Y: 10.71%5Y: -11.16%10Y: -5.35%
BNY - Price to Earnings
BNY Price to Earnings CAGR:1Y: 26.33%2Y: 22.57%5Y: 5.60%10Y: 1.45%
BNY - Price To Sales Ratio
BNY Price To Sales Ratio CAGR:1Y: 56.07%2Y: 46.84%5Y: -2.86%10Y: -1.12%
BNY - Return on Capital Employed
BNY Return on Capital Employed CAGR:1Y: -76.24%2Y: -49.56%5Y: -21.28%10Y: -11.15%
BNY - Return on Invested Capital
BNY Return on Invested Capital CAGR:1Y: -32.66%2Y: -14.26%5Y: -4.28%10Y: -1.64%

Compare stocks side-by-side

BNY Dividends Info:

Annual Dividend: $2.52
Forward Yield: 1.71%
Ex-Dividend Date: 2026-07-27
Lifetime Dividends / Share: $38.92

BNY Dividend History: Dates, Payments & Yield list

Below is a schedule of all BNY 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
07/27/202607/29/2026$0.6301.6%1.65%$152.50
04/27/202604/29/2026$0.5301.58%1.6%$132.27
02/06/202602/09/2026$0.0510.16%0.16%$127.61
01/23/202602/05/2026$0.5301.8%1.76%$120.51
01/20/202601/22/2026$0.0510.17%0.17%$120.18
10/27/202510/29/2025$0.5301.97%1.98%$107.05
07/25/202507/28/2025$0.5302.1%2.11%$100.63
04/21/202504/23/2025$0.4702.54%2.42%$77.73
01/27/202501/29/2025$0.4702.19%2.19%$86.04
10/21/202410/23/2024$0.4702.48%2.46%$76.37
07/22/202407/24/2024$0.4702.97%2.94%$63.90
04/25/202404/29/2024$0.4202.94%2.93%$57.33
01/19/202401/22/2024$0.4203.05%3.06%$54.83
10/26/202310/30/2023$0.4203.99%3.97%$42.34
07/27/202307/31/2023$0.4203.72%3.7%$45.36
04/27/202305/01/2023$0.3703.52%3.51%$42.14
01/20/202301/23/2023$0.3703.01%3%$49.34
10/26/202211/10/2022$0.3703.59%3.36%$44.07
07/22/202208/05/2022$0.3703.46%3.4%$43.50
04/27/202205/11/2022$0.3403.21%3.21%$42.43
01/28/202202/11/2022$0.3402.33%2.18%$62.33
10/29/202111/12/2021$0.3402.3%2.26%$60.08
07/26/202108/09/2021$0.3402.71%2.55%$53.38
04/27/202105/11/2021$0.3102.55%2.4%$51.58
01/29/202102/12/2021$0.3103.11%2.96%$41.93
10/27/202011/10/2020$0.3103.49%3.16%$39.22
07/24/202008/07/2020$0.3103.42%3.28%$37.75
04/27/202005/11/2020$0.3103.36%3.6%$34.45
01/24/202002/07/2020$0.3102.7%2.62%$47.25
10/25/201911/08/2019$0.3102.67%2.52%$49.20
07/26/201908/09/2019$0.3102.61%2.71%$45.81
04/26/201905/10/2019$0.2802.31%2.33%$48.10
01/25/201902/08/2019$0.2802.1%2.16%$51.83
10/29/201811/09/2018$0.2802.45%2.31%$48.50
07/30/201808/10/2018$0.2802.1%2.2%$51.02
04/30/201805/11/2018$0.2401.76%1.68%$57.18
01/29/201802/09/2018$0.2401.67%1.78%$54.08
10/30/201711/09/2017$0.2401.86%1.89%$50.82
07/28/201708/11/2017$0.2401.82%1.84%$52.19
04/28/201705/12/2017$0.1901.62%1.63%$46.76
01/27/201702/10/2017$0.1901.7%1.67%$45.56
10/28/201611/10/2016$0.1901.75%1.64%$46.21
07/29/201608/12/2016$0.1901.93%1.91%$39.73
04/29/201605/13/2016$0.1701.69%1.72%$39.44
01/29/201602/12/2016$0.1701.88%2.01%$33.83
10/29/201511/13/2015$0.1701.6%1.59%$42.67
07/30/201508/13/2015$0.1701.55%1.55%$43.87
04/30/201505/14/2015$0.1701.61%1.57%$43.37
01/30/201502/13/2015$0.1701.89%1.73%$39.20
10/24/201411/07/2014$0.1701.83%1.75%$38.91
07/25/201408/08/2014$0.1701.72%1.77%$38.50
04/23/201405/07/2014$0.1701.99%1.98%$34.30
01/29/201402/07/2014$0.1501.89%1.89%$31.79
10/24/201311/05/2013$0.1501.9%1.85%$32.35
07/25/201308/06/2013$0.1501.88%1.9%$31.52
04/25/201305/07/2013$0.1502.16%2.11%$28.41
01/24/201302/05/2013$0.1301.93%1.9%$27.39
10/25/201211/06/2012$0.1302.1%2.06%$25.28
07/26/201208/07/2012$0.1302.48%2.33%$22.30
04/26/201205/08/2012$0.1302.19%2.27%$22.87
01/26/201202/07/2012$0.1302.6%2.4%$21.69
10/27/201111/09/2011$0.1302.32%2.56%$20.30
07/27/201108/09/2011$0.1302.07%2.46%$21.11
04/27/201105/10/2011$0.1301.8%1.8%$28.86
01/27/201102/09/2011$0.0901.14%1.14%$31.69
10/27/201011/09/2010$0.0901.43%1.3%$27.75
07/28/201008/10/2010$0.0901.42%1.42%$25.44
04/28/201005/11/2010$0.0901.15%1.16%$30.98
01/28/201002/09/2010$0.0901.23%1.33%$27.06
10/28/200911/10/2009$0.0901.32%1.34%$26.88
07/30/200908/11/2009$0.0901.31%1.28%$28.06
04/29/200905/11/2009$0.0901.35%1.22%$29.55
01/21/200902/03/2009$0.2404.17%3.54%$27.15
10/22/200811/03/2008$0.2403.4%2.92%$32.84
07/21/200808/01/2008$0.2402.77%2.7%$35.51
04/21/200805/02/2008$0.2402.32%2.12%$45.31
01/18/200802/01/2008$0.2402.19%2.01%$47.74
10/22/200711/02/2007$0.2402.08%2.03%$47.20
07/23/200708/03/2007$0.2402.15%2.36%$40.65
04/26/200705/04/2007$0.2332.16%2.13%$43.74
01/29/200702/15/2007$0.2472.34%2.15%$45.90
01/22/200702/02/2007$0.2332.16%2.16%$43.21
10/27/200611/03/2006$0.2332.56%2.59%$35.96
07/27/200608/04/2006$0.2332.63%2.61%$35.80
04/26/200605/05/2006$0.2232.44%2.39%$37.31
01/27/200602/02/2006$0.2252.68%2.64%$34.03
10/27/200511/04/2005$0.2252.79%2.71%$33.12
07/22/200508/04/2005$0.2252.72%2.78%$32.34
04/22/200505/05/2005$0.2128.8%8.41%$30.26
03/09/200503/25/2005$0.0530.66%0%$0.00
01/27/200502/15/2005$0.2022.61%2.48%$32.61
01/20/200502/03/2005$0.2122.6%2.71%$31.26
10/21/200411/15/2004$0.2122.53%2.41%$35.17
07/28/200408/13/2004$0.2028.09%8.31%$29.20
07/21/200408/05/2004$0.2122.85%2.84%$29.87
04/22/200405/14/2004$0.2127.92%8.21%$31.00
01/28/200402/13/2004$0.1806.61%6.25%$34.54
01/21/200402/05/2004$0.2016.74%7.34%$32.91
10/29/200311/14/2003$0.1806.55%6.77%$31.88
10/22/200311/06/2003$0.2017.46%7.27%$33.24
07/29/200308/15/2003$0.1575.97%6%$31.48
07/16/200307/31/2003$0.2017.31%7.57%$31.92
04/28/200305/15/2003$0.1576.83%6.52%$28.94
04/15/200305/01/2003$0.2019.53%8.7%$27.77
01/29/200302/14/2003$0.1466.49%7.22%$24.27
01/22/200302/06/2003$0.2018.85%9.68%$24.96
10/29/200211/15/2002$0.1466.32%6.04%$29.00
10/16/200210/31/2002$0.2019.1%8.77%$27.56
07/29/200208/15/2002$0.1354.77%4.51%$35.85
07/17/200208/01/2002$0.2017.48%7.38%$32.75
04/26/200205/15/2002$0.1354.14%4.13%$39.22
04/17/200205/02/2002$0.2015.96%6.16%$39.22
01/29/200202/15/2002$0.1353.81%3.94%$41.02
01/16/200201/31/2002$0.2015.27%5.56%$43.43
10/29/200111/15/2001$0.1354.39%3.99%$40.55
10/17/200111/01/2001$0.1916.23%6.35%$36.04
07/27/200108/15/2001$0.2706.75%6.87%$47.13
07/18/200108/02/2001$0.1914.94%4.78%$47.94
04/26/200105/15/2001$0.2706.12%5.87%$55.14
04/18/200105/03/2001$0.1914.21%4.24%$53.94
01/29/200102/15/2001$0.2475.18%5.21%$56.92
01/17/200102/01/2001$0.1914.26%3.99%$57.43
10/27/200011/15/2000$0.2475.22%5.11%$58.10
10/18/200011/02/2000$0.1914.17%3.82%$59.88
07/27/200008/15/2000$0.2475.84%5.52%$53.72
07/19/200008/03/2000$0.1703.99%3.85%$52.93
04/26/200005/15/2000$0.2476.43%6.01%$49.35
04/18/200005/04/2000$0.1361.2%1.28%$42.40
01/27/200002/15/2000$0.2252.17%2.3%$39.15
01/19/200002/03/2000$0.1701.72%1.62%$41.93
10/27/199911/15/1999$0.2252.13%1.89%$47.50
10/20/199911/04/1999$0.1701.73%1.57%$43.19
07/21/199908/05/1999$0.1481.49%1.55%$38.36
04/21/199905/06/1999$0.1481.47%1.48%$40.14
01/20/199902/04/1999$0.1481.6%1.69%$35.04
10/21/199811/05/1998$0.1481.81%1.7%$34.91
07/22/199808/06/1998$0.1481.74%1.82%$32.66
04/22/199805/01/1998$0.1381.68%1.7%$32.33
01/21/199802/05/1998$0.1381.85%1.86%$29.68
10/22/199711/06/1997$0.1382.07%2.12%$26.00
07/16/199708/01/1997$0.1272.11%2.03%$25.01
04/16/199705/01/1997$0.1272.72%2.42%$21.00
01/22/199702/06/1997$0.1272.6%2.54%$20.01
10/16/199611/01/1996$0.1173.02%2.71%$17.22
07/17/199608/01/1996$0.1173.53%3.36%$13.88
04/17/199605/02/1996$0.1063.43%3.37%$12.59
01/17/199602/01/1996$0.1063.39%3.16%$13.41
10/18/199511/02/1995$0.0953.1%3.27%$11.66
07/19/199508/03/1995$0.0953.72%3.67%$10.40
04/17/199505/04/1995$0.0853.94%3.75%$9.04
01/13/199502/02/1995$0.0854.2%4.16%$8.15
10/17/199411/03/1994$0.0854.18%4.03%$8.41
07/18/199408/04/1994$0.0733.65%3.44%$8.48
04/18/199405/06/1994$0.0733.99%3.97%$7.35
01/14/199402/04/1994$0.0603.14%3.33%$7.17
10/18/199311/05/1993$0.0020.09%0.09%$7.19
07/19/199308/06/1993$0.0603.16%3.28%$7.27
04/19/199305/05/1993$0.0502.61%2.86%$7.04
01/15/199302/05/1993$0.0502.68%2.7%$7.47
10/19/199211/06/1992$0.0503.43%3.18%$6.34
07/20/199208/05/1992$0.0503.68%3.56%$5.65
04/20/199205/01/1992$0.0503.79%3.79%$5.32
01/17/199202/07/1992$0.0504.18%4.12%$4.89
10/11/199111/01/1991$0.0504.84%4.69%$4.29
07/15/199108/02/1991$0.0504.78%4.84%$4.16
04/15/199105/03/1991$0.0505.79%6.01%$3.35
01/14/199102/01/1991$0.07012.48%9.49%$2.96
10/15/199011/02/1990$0.07011.8%12.27%$2.29
07/16/199008/03/1990$0.0707.41%8.64%$3.25
04/16/199005/04/1990$0.0706.75%6.62%$4.24
01/12/199002/02/1990$0.0705.48%5.67%$4.95
10/16/198911/03/1989$0.0704.64%4.9%$5.73
07/17/198908/03/1989$0.0643.72%3.5%$7.27
04/17/198905/04/1989$0.0644.3%4.39%$5.80
01/13/198902/03/1989$0.0644.99%4.99%$5.10
10/17/198811/04/1988$0.0645.39%5.37%$4.74
07/18/198808/04/1988$0.0605.22%5.03%$4.74
04/18/198805/04/1988$0.0605.69%5.95%$4.01
01/22/198802/04/1988$0.0606.31%5.95%$4.01
10/19/198711/04/1987$0.0605.67%5.56%$4.29
07/20/198708/04/1987$0.42030.38%30.71%$5.47
04/20/198705/01/1987$0.42031.52%31.11%$5.40
01/16/198702/06/1987$0.42030.83%32.43%$5.18
10/20/198610/22/1986$0.42132.94%32.75%$5.14
07/14/198607/16/1986$0.38127.75%27.25%$5.59
04/14/198604/16/1986$0.38125.26%25.69%$5.93
01/17/198601/20/1986$0.38132.83%33.26%$4.58
10/11/198510/14/1985$0.38140.95%40.73%$3.74
07/15/198507/17/1985$0.341102.5%98.31%$4.16
04/15/198504/17/1985$0.341114.23%113.29%$3.61
01/14/198501/16/1985$0.341124.68%126.22%$3.24

Projected Future Returns & Dividends for BNY

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

Share price CAGR of +14.17%
Dividend CAGR of +10.81%

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

BNY (DRIP)BNY - No DRIP
Current Price$146.98$146.98
Start Shares68.0468.04
Start Value$10,000$10,000
  
After 10 years:
Final Share Count79.0668.04
Dividends Payment$1.76$1.76
Annual Dividends$556$479
Yield on cost5.56%4.79%
Share Price$553.08$553.08
Total Dividends$3,109$2,841
Final Value$43,726$40,470

Estimated Future Value + Dividends - BNY

NOTE: Above numbers are our estimate based on BNY'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
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
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
  • 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
  • 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

Bank of New York Mellon Corp (BNY) had its IPO on 2007-07-01, and is traded on NYSE stock exchange.

The Bank of New York Mellon Corp. is a holding company, which engages in the provision of financial services. It operates through the following segments: Securities Services, Market and Wealth Services, Investment and Wealth Management, and Other. The Securities Services segment includes the Asset Servicing business, which provides global custody, fund accounting, integrated middle-office solutions, transfer agency and data, and analytics solutions. The Market and Wealth Services segment consists of the Pershing, Clearance and Collateral Management, and Treasury Services businesses. The Investment and Wealth Management segment is involved in services to institutional and retail investors, as well as investment management, wealth, and estate planning. The Other segment refers to the leasing portfolio, corporate treasury activities, derivatives, and other trading activity. The company was founded by Alexander Hamilton on June 9, 1784 and is headquartered in New York, NY.

BNY website: https://www.bny.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
  • Stock Fundamentals
  • DCF valuation modeling
  • Compare Stocks Side-by-Side
  • Revenue & EPS Estimates
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
  • 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
  • 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 — BNY

Value from:
Pay up to today
—
vs current price $146.98
—
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 →