NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

Curtiss-Wright Corporation CW | NYSE

$497.91 -$2.57 | -0.51%

TREND SIGNAL: Signal available — unlock to view

|2026-07-17

Add to favoritesFavorite

Company Overview:

Market Cap: $18.43B

Trailing PE: 34.3x

FWD PE *: 31x

Payout Ratio (TTM): 6.6%

52-Week Range: $489.65 - $808.16

* Forward PE is based on street estimates.

7.7 Year CW Performance Metrics:

Total Return (with DRIP): 351.6% (21.63% CAGR)

Total Return (no DRIP): 343.3% (21.33% CAGR)

Share Price: 338.6% (21.17% CAGR)

Yield on Cost (with DRIP): 0.94%

Total Invested: $10,000

Total Value (with DRIP): $45,158

Total Return $ (with DRIP): $35,158

Dividend Increase: 52.9% (5.83% CAGR)

Dividend Yield (FWD): 0.21% ($1.04)

CW 7.7-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

CW Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

CW Price CAGR:1Y: -10.54%2Y: 19.71%5Y: 30.52%10Y: 21.16%

CW Dividend Charts

CW - Dividends

CW Dividend CAGR:1Y: 8.33%2Y: 11.27%5Y: 7.63%10Y: 7.18%

CW - Dividend Payout Ratio

CW Dividend Payout Ratio CAGR:1Y: -6.73%2Y: -12.75%5Y: -20.72%10Y: -9.96%

CW - Dividend to Free Cash Flow Ratio

CW Dividend to FCF Ratio CAGR:1Y: -10.03%2Y: -12.56%5Y: -2.28%10Y: -3.67%

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

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

CW - Revenue

CW Revenue CAGR:1Y: 5.41%2Y: 8.51%5Y: 6.74%10Y: 5.03%

CW - Earnings Per Share (EPS)

CW EPS CAGR:1Y: 27.59%2Y: 25.60%5Y: 15.97%10Y: 10.28%

CW - Net Income

🔓 See the full chart40% off right now · 7-day free trial

CW Net Income CAGR:1Y: 24.87%2Y: 23.28%5Y: 14.57%10Y: 8.22%

CW - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

CW EBITDA CAGR:1Y: 17.38%2Y: 19.00%5Y: 14.40%10Y: 8.15%

CW - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

CW Free Cash Flow CAGR:1Y: 29.46%2Y: 23.01%5Y: -7.05%10Y: 1.15%

CW - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

CW Free Cash Flow / Share CAGR:1Y: 32.06%2Y: 25.26%5Y: -6.00%10Y: 2.98%

CW - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

CW Operating Income CAGR:1Y: 14.65%2Y: 16.60%5Y: 11.21%10Y: 5.37%

CW - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

CW Gross Profit CAGR:1Y: 11.63%2Y: 13.21%5Y: 6.81%10Y: 5.72%

CW - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

CW Shares Outstanding CAGR:1Y: -1.98%2Y: -1.81%5Y: -1.25%10Y: -1.86%

CW - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

CW Share Buybacks CAGR:1Y: -29.25%2Y: 8.11%5Y: -43.85%10Y: -5.13%

CW - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CW Stock-Based Comp CAGR:1Y: 36.58%2Y: 22.16%5Y: 22.42%10Y: 15.64%

CW - Expenses

🔓 See the full chart40% off right now · 7-day free trial

CW Expenses CAGR:1Y: 51.96%2Y: 63.15%5Y: 17.32%10Y: 3.61%

CW - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

CW - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CW - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

CW - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CW - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CW - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

CW - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

CW Revenue CAGR:1Y: 5.41%2Y: 8.51%5Y: 6.74%10Y: 5.03%

CW - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

CW Revenue CAGR:1Y: 5.41%2Y: 8.51%5Y: 6.74%10Y: 5.03%

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

CW - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CW Actual Revenue CAGR:1Y: 5.41%2Y: 8.51%5Y: 6.74%10Y: 5.03%

CW - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CW Actual EPS CAGR:1Y: 27.59%2Y: 25.60%5Y: 15.97%10Y: 10.28%

CW - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CW Actual Net Income CAGR:1Y: 24.87%2Y: 23.28%5Y: 14.57%10Y: 8.22%

CW - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CW Actual EBITDA CAGR:1Y: 17.38%2Y: 19.00%5Y: 14.40%10Y: 8.15%

Ratios, Profit Margins & Return on Capital:

CW - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CW Net Profit Margin CAGR:1Y: 18.46%2Y: 13.63%5Y: 7.32%10Y: 3.04%

CW - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CW Gross Profit Margin CAGR:1Y: 5.89%2Y: 4.33%5Y: 0.06%10Y: 0.65%

CW - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

CW Price to Earnings CAGR:1Y: 21.73%2Y: 33.27%5Y: 21.23%10Y: 11.33%

CW - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

CW Price To Sales Ratio CAGR:1Y: 44.24%2Y: 51.37%5Y: 30.10%10Y: 14.71%

CW - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

CW Return on Capital Employed CAGR:1Y: 17.39%2Y: 13.42%5Y: 7.08%10Y: -0.21%

CW - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

CW Return on Invested Capital CAGR:1Y: 12.71%2Y: 9.04%5Y: 3.81%10Y: -0.60%

CW Dividends Info:

Annual Dividend: $1.04

Forward Yield: 0.21%

Ex-Dividend Date: 2026-09-25

Lifetime Dividends / Share: $17.97

CW Dividend History: Dates, Payments & Yield list

Below is a schedule of all CW 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
09/25/2026	09/28/2026	$0.260	0.19%	0.2%	$532.36
06/15/2026	06/17/2026	$0.260	0.14%	0.13%	$777.29
03/26/2026	03/30/2026	$0.240	0.14%	0.15%	$632.06
11/28/2025	12/01/2025	$0.240	0.17%	0.18%	$546.05
09/26/2025	09/29/2025	$0.240	0.18%	0.18%	$530.68
06/16/2025	06/18/2025	$0.240	0.2%	0.21%	$462.81
03/27/2025	03/31/2025	$0.210	0.26%	0.26%	$317.27
11/22/2024	11/25/2024	$0.210	0.23%	0.23%	$371.38
09/27/2024	09/30/2024	$0.210	0.26%	0.26%	$328.69
06/17/2024	06/19/2024	$0.210	0.31%	0.31%	$271.24
03/27/2024	03/29/2024	$0.200	0.32%	0.32%	$247.08
11/21/2023	11/23/2023	$0.200	0.38%	0.37%	$219.05
09/28/2023	10/02/2023	$0.200	0.4%	0.41%	$193.05
06/15/2023	06/19/2023	$0.200	0.45%	0.44%	$182.94
03/30/2023	04/03/2023	$0.190	0.44%	0.43%	$178.30
11/22/2022	12/01/2022	$0.190	0.43%	0.43%	$178.49
09/29/2022	10/13/2022	$0.190	0.54%	0.5%	$151.90
06/16/2022	07/01/2022	$0.190	0.6%	0.57%	$133.51
03/30/2022	04/14/2022	$0.180	0.48%	0.48%	$151.32
11/23/2021	12/02/2021	$0.180	0.53%	0.57%	$127.23
09/29/2021	10/14/2021	$0.180	0.56%	0.55%	$130.95
06/17/2021	07/02/2021	$0.180	0.59%	0.59%	$121.03
03/29/2021	04/16/2021	$0.170	0.57%	0.54%	$125.54
11/24/2020	12/03/2020	$0.170	0.56%	0.57%	$118.50
09/30/2020	10/15/2020	$0.170	0.73%	0.71%	$96.31
06/18/2020	07/06/2020	$0.170	0.74%	0.77%	$88.86
03/25/2020	04/09/2020	$0.170	0.77%	0.67%	$101.03
11/27/2019	12/06/2019	$0.170	0.49%	0.49%	$139.59
10/02/2019	10/17/2019	$0.170	0.55%	0.53%	$127.97
06/19/2019	07/05/2019	$0.170	0.57%	0.53%	$127.32
03/27/2019	04/11/2019	$0.150	0.53%	0.54%	$111.85
11/29/2018	12/07/2018	$0.150	0%	0.53%	$113.52
10/03/2018	10/18/2018	$0.150	0%	0.53%	$113.52
06/20/2018	07/05/2018	$0.150	0%	0.53%	$113.52
03/28/2018	04/12/2018	$0.150	0%	0.53%	$113.52
11/28/2017	12/08/2017	$0.150	0%	0.53%	$113.52
10/05/2017	10/20/2017	$0.150	0%	0.53%	$113.52
06/20/2017	07/06/2017	$0.130	0%	0.46%	$113.52
03/28/2017	04/13/2017	$0.130	0%	0.46%	$113.52
11/23/2016	12/09/2016	$0.130	0%	0.46%	$113.52
10/05/2016	10/21/2016	$0.130	0%	0.46%	$113.52
06/21/2016	07/07/2016	$0.130	0%	0.46%	$113.52
03/30/2016	04/15/2016	$0.130	0%	0.46%	$113.52
11/24/2015	12/11/2015	$0.130	0%	0.46%	$113.52
09/30/2015	10/16/2015	$0.130	0%	0.46%	$113.52
06/23/2015	07/09/2015	$0.130	0%	0.46%	$113.52
03/26/2015	04/13/2015	$0.130	0%	0.46%	$113.52
11/24/2014	12/10/2014	$0.130	0%	0.46%	$113.52
10/01/2014	10/17/2014	$0.130	0%	0.46%	$113.52
06/24/2014	07/10/2014	$0.130	0%	0.46%	$113.52
03/25/2014	04/10/2014	$0.130	0%	0.46%	$113.52
11/20/2013	12/06/2013	$0.100	0%	0.35%	$113.52
10/03/2013	10/18/2013	$0.100	0%	0.35%	$113.52
06/26/2013	07/12/2013	$0.100	0%	0.35%	$113.52
03/26/2013	04/11/2013	$0.090	0%	0.32%	$113.52
11/20/2012	12/07/2012	$0.090	0%	0.32%	$113.52
10/03/2012	10/19/2012	$0.090	0%	0.32%	$113.52
06/27/2012	07/13/2012	$0.090	0%	0.32%	$113.52
03/28/2012	04/13/2012	$0.080	0%	0.28%	$113.52
11/22/2011	12/09/2011	$0.080	0%	0.28%	$113.52
10/05/2011	10/21/2011	$0.080	0%	0.28%	$113.52
06/29/2011	07/15/2011	$0.080	0%	0.28%	$113.52
03/30/2011	04/15/2011	$0.080	0%	0.28%	$113.52
11/23/2010	12/10/2010	$0.080	0%	0.28%	$113.52
10/06/2010	10/22/2010	$0.080	0%	0.28%	$113.52
06/29/2010	07/15/2010	$0.080	0%	0.28%	$113.52
03/30/2010	04/16/2010	$0.080	0%	0.28%	$113.52
11/23/2009	12/10/2009	$0.080	0%	0.28%	$113.52
10/07/2009	10/23/2009	$0.080	0%	0.28%	$113.52
06/30/2009	07/16/2009	$0.080	0%	0.28%	$113.52
04/01/2009	04/17/2009	$0.080	0%	0.28%	$113.52
11/24/2008	12/12/2008	$0.080	0%	0.28%	$113.52
10/08/2008	10/24/2008	$0.080	0%	0.28%	$113.52
07/01/2008	07/18/2008	$0.080	0%	0.28%	$113.52
04/02/2008	04/18/2008	$0.080	0%	0.28%	$113.52
11/28/2007	12/14/2007	$0.080	0%	0.28%	$113.52
10/10/2007	10/26/2007	$0.080	0%	0.28%	$113.52
07/03/2007	07/20/2007	$0.060	0%	0.21%	$113.52
04/03/2007	04/20/2007	$0.060	0%	0.21%	$113.52
11/29/2006	12/15/2006	$0.060	0%	0.21%	$113.52
10/11/2006	10/27/2006	$0.060	0%	0.21%	$113.52
07/05/2006	07/21/2006	$0.060	0%	0.21%	$113.52
04/05/2006	04/21/2006	$0.060	0%	0.21%	$113.52
11/30/2005	12/16/2005	$0.060	0%	0.21%	$113.52
10/12/2005	10/28/2005	$0.045	0%	0.16%	$113.52
07/06/2005	07/22/2005	$0.045	0%	0.16%	$113.52
04/06/2005	04/22/2005	$0.045	0%	0.16%	$113.52
12/01/2004	12/17/2004	$0.045	0%	0.16%	$113.52
10/08/2004	10/27/2004	$0.045	0%	0.16%	$113.52
07/07/2004	07/23/2004	$0.045	0%	0.16%	$113.52
04/07/2004	04/23/2004	$0.045	0%	0.16%	$113.52
12/03/2003	12/17/2003	$0.045	0%	0.16%	$113.52
10/15/2003	10/31/2003	$0.038	0%	0.13%	$113.52
07/09/2003	07/25/2003	$0.038	0%	0.13%	$113.52
04/09/2003	04/25/2003	$0.038	0%	0.13%	$113.52
11/27/2002	12/16/2002	$0.038	0%	0.13%	$113.52
10/15/2002	10/31/2002	$0.038	0%	0.13%	$113.52
07/10/2002	07/26/2002	$0.038	0%	0.13%	$113.52
04/10/2002	04/26/2002	$0.038	0%	0.13%	$113.52
12/05/2001	12/21/2001	$0.038	0%	0.13%	$113.52
10/15/2001	10/31/2001	$0.033	0%	0.11%	$113.52
07/11/2001	07/27/2001	$0.033	0%	0.11%	$113.52
04/10/2001	04/26/2001	$0.033	0%	0.11%	$113.52
11/29/2000	12/15/2000	$0.033	0%	0.11%	$113.52
10/12/2000	10/30/2000	$0.033	0%	0.11%	$113.52
07/12/2000	07/28/2000	$0.033	0%	0.11%	$113.52
04/12/2000	04/28/2000	$0.033	0%	0.11%	$113.52
11/29/1999	12/15/1999	$0.033	0%	0.11%	$113.52
10/13/1999	10/29/1999	$0.033	0%	0.11%	$113.52
07/13/1999	07/30/1999	$0.033	0%	0.11%	$113.52
04/13/1999	04/30/1999	$0.033	0%	0.11%	$113.52
11/27/1998	12/15/1998	$0.033	0%	0.11%	$113.52
10/13/1998	10/30/1998	$0.033	0%	0.11%	$113.52
07/13/1998	07/31/1998	$0.033	0%	0.11%	$113.52
04/13/1998	04/30/1998	$0.033	0%	0.11%	$113.52
12/01/1997	12/23/1997	$0.033	0%	0.11%	$113.52
10/10/1997	10/31/1997	$0.031	0%	0.11%	$113.52
07/11/1997	07/31/1997	$0.031	0%	0.11%	$113.52
04/11/1997	04/30/1997	$0.031	0%	0.11%	$113.52
12/09/1996	12/20/1996	$0.031	0%	0.11%	$113.52
10/10/1996	10/31/1996	$0.031	0%	0.11%	$113.52
07/11/1996	07/31/1996	$0.031	0%	0.11%	$113.52
04/11/1996	04/30/1996	$0.031	0%	0.11%	$113.52
11/29/1995	12/15/1995	$0.031	0%	0.11%	$113.52
10/12/1995	10/31/1995	$0.031	0%	0.11%	$113.52
07/06/1995	07/31/1995	$0.031	0%	0.11%	$113.52
03/28/1995	04/28/1995	$0.031	0%	0.11%	$113.52
11/25/1994	12/15/1994	$0.031	0%	0.11%	$113.52
10/11/1994	10/31/1994	$0.031	0%	0.11%	$113.52
07/01/1994	07/06/1994	$0.031	0%	0.11%	$113.52
03/25/1994	04/29/1994	$0.031	0%	0.11%	$113.52
11/29/1993	12/17/1993	$0.031	0%	0.11%	$113.52
10/08/1993	10/29/1993	$0.031	0%	0.11%	$113.52
07/02/1993	07/30/1993	$0.031	0%	0.11%	$113.52
03/29/1993	04/30/1993	$0.031	0%	0.11%	$113.52
11/30/1992	12/18/1992	$0.031	0%	0.11%	$113.52
10/09/1992	10/30/1992	$0.031	0%	0.11%	$113.52
07/02/1992	07/30/1992	$0.031	0%	0.11%	$113.52
03/27/1992	04/30/1992	$0.031	0%	0.11%	$113.52
11/27/1991	12/19/1991	$0.031	0%	0.11%	$113.52
10/10/1991	10/31/1991	$0.031	0%	0.11%	$113.52
07/08/1991	07/31/1991	$0.031	0%	0.11%	$113.52
03/26/1991	04/30/1991	$0.031	0%	0.11%	$113.52
11/28/1990	12/19/1990	$0.031	0%	0.11%	$113.52
10/11/1990	10/31/1990	$0.031	0%	0.11%	$113.52
08/15/1990	08/17/1990	$3.750	0%	13.21%	$113.52
07/06/1990	07/31/1990	$0.050	0%	0.18%	$113.52
03/27/1990	04/30/1990	$0.050	0%	0.18%	$113.52
11/28/1989	12/19/1989	$0.050	0%	0.18%	$113.52
10/11/1989	10/31/1989	$0.050	0%	0.18%	$113.52
07/06/1989	07/31/1989	$0.050	0%	0.18%	$113.52
03/28/1989	04/28/1989	$0.050	0%	0.18%	$113.52
11/29/1988	12/20/1988	$0.050	0%	0.18%	$113.52
10/11/1988	10/31/1988	$0.050	0%	0.18%	$113.52
07/05/1988	07/29/1988	$0.050	0%	0.18%	$113.52
03/29/1988	04/29/1988	$0.050	0%	0.18%	$113.52
12/01/1987	12/22/1987	$0.050	0%	0.18%	$113.52
10/09/1987	10/30/1987	$0.050	0%	0.18%	$113.52
07/06/1987	07/31/1987	$0.050	0%	0.18%	$113.52
03/30/1987	04/30/1987	$0.050	0%	0.18%	$113.52

Projected Future Returns & Dividends for CW

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

Share price CAGR of +21.17%
Dividend CAGR of +7.23%

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

	CW (DRIP)	CW - No DRIP
Current Price	$497.91	$497.91
Start Shares	20.08	20.08
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	20.34	20.08
Dividends Payment	$0.52	$0.52
Annual Dividends	$43	$42
Yield on cost	0.43%	0.42%
Share Price	$3,396.40	$3,396.40
Total Dividends	$294	$292
Final Value	$69,092	$68,505

Estimated Future Value + Dividends - CW

NOTE: Above numbers are our estimate based on CW'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

Company Info

Curtiss-Wright Corporation (CW) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Curtiss-Wright Corporation (CW), along with its affiliated entities, delivers highly engineered products, comprehensive solutions, and a variety of services to a global client base across the aerospace, defense, general industrial, and power generation sectors. The company strategically organizes its operations into three primary divisions: Aerospace & Industrial, Defense Electronics, and Naval & Power. The Aerospace & Industrial segment specializes in manufacturing components for industrial vehicles, such as electronic throttle control systems, joysticks, and transmission shifters. It also supplies advanced sensors, control mechanisms, and electromechanical actuation parts for both commercial and military aircraft. Furthermore, this division offers sophisticated surface treatment services, including shot peening, laser peening, and specialized coatings. In the Defense Electronics segment, Curtiss-Wright provides a wide array of offerings. These include commercial off-the-shelf (COTS) embedded computing board-level modules, dedicated equipment for data acquisition and flight test instrumentation, and integrated subsystem solutions. The segment also develops instrumentation and control systems, turret aiming and stabilization technologies, and advanced weapons handling systems. Its capabilities extend to avionics, general electronics, flight test apparatus, and complete aircraft data management solutions. The Naval & Power division furnishes a critical range of products and services for nuclear power facilities and associated equipment manufacturers. This includes various hardware, pumps, pump seals, control rod drive mechanisms, valves, fastening systems, specialized containment doors, airlock hatches, spent fuel management solutions, and fluid sealing products. For naval applications, particularly serving the U.S. Navy, this segment supplies propulsion and auxiliary equipment such as coolant pumps, power-dense compact motors, generators, steam turbines, valves, and secondary propulsion systems. Additionally, it provides essential ship repair and maintenance services. Curtiss-Wright Corporation, which traces its origins back to 1929, maintains its corporate headquarters in Davidson, North Carolina.

CW website: https://www.curtisswright.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

DCF Model — CW

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $497.91

—

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 →