NEW Selling losers for tax season? Check the wash-sale window first

Our free Wash Sale Calculator shows the first day you can buy back — and flags buys that would cancel your tax loss.

Check a trade »

Crane NXT, Co. CXT | NYSE

$59.00 -$1.22 | -2.03%

TREND SIGNAL: Signal available — unlock to view

|2026-10-12

Next Earnings: Nov 04, 2026

Add to favoritesFavorite

Company Overview:

Market Cap: $3.40B

Trailing PE: 24.4x

FWD PE *: 13x

Payout Ratio (TTM): 28.4%

52-Week Range: $35.71 - $65.85

* Forward PE is based on street estimates.

10 Year CXT Performance Metrics:

Total Return (with DRIP): 193.0% (11.35% CAGR)

Total Return (no DRIP): 172.9% (10.56% CAGR)

Share Price: 149.8% (9.59% CAGR)

Yield on Cost (with DRIP): 3.58%

Total Invested: $10,000

Total Value (with DRIP): $29,304

Total Return $ (with DRIP): $19,304

Dividend Increase: 57.0% (4.74% CAGR)

Dividend Yield (FWD): 1.22% ($0.72)

CXT 10-yr Total Return ($10K invested)

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

CXT Share Price

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

CXT Price CAGR:1Y: -8.11%2Y: 3.00%5Y: 10.46%10Y: 9.59%

CXT Dividend Charts

CXT - Dividends

CXT Dividend CAGR:1Y: 5.88%2Y: 6.07%5Y: 3.80%10Y: 4.62%

CXT - Dividend Payout Ratio

CXT Dividend Payout Ratio CAGR:1Y: 48.57%2Y: 62.61%5Y: 26.26%10Y: 0.00%

CXT - Dividend to Free Cash Flow Ratio

CXT Dividend to FCF Ratio CAGR:1Y: -19.32%2Y: -14.11%5Y: -3.79%10Y: 0.00%

Build Custom Charts

CXT - Chart 1

CXT - Chart 2

CXT - Chart 3

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

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

CXT - Revenue

CXT Revenue CAGR:1Y: 21.96%2Y: 15.36%5Y: -9.14%10Y: 0.00%

CXT - Earnings Per Share (EPS)

CXT EPS CAGR:1Y: 41.86%2Y: -7.96%5Y: -23.51%10Y: 0.00%

CXT - Net Income

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

CXT Net Income CAGR:1Y: 45.38%2Y: -6.72%5Y: -23.51%10Y: 0.00%

CXT - EBITDA

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

CXT EBITDA CAGR:1Y: 45.61%2Y: 12.36%5Y: -8.81%10Y: 0.00%

CXT - Free Cash Flow

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

CXT Free Cash Flow CAGR:1Y: 31.54%2Y: 23.79%5Y: -12.92%10Y: 0.00%

CXT - Free Cash Flow / Share

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

CXT Free Cash Flow / Share CAGR:1Y: -11.80%2Y: 1.10%5Y: -19.31%10Y: 0.00%

CXT - Operating Income

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

CXT Operating Income CAGR:1Y: 50.94%2Y: 3.42%5Y: -11.96%10Y: 0.00%

CXT - Gross Profit

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

CXT Gross Profit CAGR:1Y: 23.58%2Y: 13.86%5Y: -8.18%10Y: 0.00%

CXT - Shares Outstanding

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

CXT Shares Outstanding CAGR:1Y: 0.17%2Y: 0.17%5Y: -0.44%10Y: 0.00%

CXT - Share Buybacks

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

CXT Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

CXT - Stock-Based Comp

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

CXT Stock-Based Comp CAGR:1Y: 41.94%2Y: 30.09%5Y: 0.00%10Y: 0.00%

CXT - Expenses

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

CXT Expenses CAGR:1Y: 90.00%2Y: 22.24%5Y: 6.08%10Y: 0.00%

CXT - Revenue vs Net Income

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

CXT - EPS vs FCF / Share

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

CXT - EPS vs PE Ratio

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

CXT - FCF vs FCF / Share

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

CXT - FCF vs Stock Based Comp

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

CXT - Cash & Debt

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

CXT - Revenue by Segment

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

CXT Revenue CAGR:1Y: 21.96%2Y: 15.36%5Y: -9.14%10Y: 0.00%

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

CXT - REVENUE: Actual + Estimates

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

CXT Actual Revenue CAGR:1Y: 21.96%2Y: 15.36%5Y: -9.14%10Y: 0.00%

CXT - EPS: Actual + Estimates

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

CXT Actual EPS CAGR:1Y: 41.86%2Y: -7.96%5Y: -23.51%10Y: 0.00%

CXT - NET INCOME: Actual + Estimates

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

CXT Actual Net Income CAGR:1Y: 45.38%2Y: -6.72%5Y: -23.51%10Y: 0.00%

CXT - EBITDA: Actual + Estimates

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

CXT Actual EBITDA CAGR:1Y: 45.61%2Y: 12.36%5Y: -8.81%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

CXT - Net Profit Margin

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

CXT Net Profit Margin CAGR:1Y: 16.56%2Y: -20.04%5Y: -16.20%10Y: 0.00%

CXT - Gross Profit Margin

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

CXT Gross Profit Margin CAGR:1Y: 1.34%2Y: -1.30%5Y: 1.06%10Y: 0.00%

CXT - Price to Earnings

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

CXT Price to Earnings CAGR:1Y: -33.09%2Y: 1.34%5Y: 43.90%10Y: 0.00%

CXT - Price To Sales Ratio

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

CXT Price To Sales Ratio CAGR:1Y: -22.04%2Y: -19.41%5Y: 20.41%10Y: 0.00%

CXT - Return on Capital Employed

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

CXT Return on Capital Employed CAGR:1Y: 13.92%2Y: -19.17%5Y: -8.64%10Y: 0.00%

CXT - Return on Invested Capital

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

CXT Return on Invested Capital CAGR:1Y: 18.30%2Y: -16.99%5Y: -11.09%10Y: 0.00%

CXT Dividends Info:

Annual Dividend: $0.72

Forward Yield: 1.22%

Ex-Dividend Date: 2026-08-31

Lifetime Dividends / Share: $12.10

CXT Dividend History: Dates, Payments & Yield list

Below is a schedule of all CXT 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
08/31/2026	09/02/2026	$0.180	1.47%	1.44%	$50.07
05/29/2026	06/01/2026	$0.180	1.85%	1.98%	$36.42
02/27/2026	03/02/2026	$0.180	1.49%	1.48%	$48.66
11/28/2025	12/01/2025	$0.170	1.21%	1.21%	$56.02
08/29/2025	09/01/2025	$0.170	1.14%	1.12%	$60.84
05/30/2025	06/02/2025	$0.170	1.27%	1.28%	$53.30
02/28/2025	03/03/2025	$0.170	1.22%	1.25%	$54.57
11/29/2024	12/02/2024	$0.160	1.02%	1.01%	$63.21
08/30/2024	09/02/2024	$0.160	1.09%	1.14%	$56.09
05/31/2024	06/03/2024	$0.160	1.01%	1.04%	$61.47
02/28/2024	03/01/2024	$0.160	1.1%	1.08%	$59.25
11/29/2023	12/01/2023	$0.140	1.1%	1.06%	$52.95
08/30/2023	09/01/2023	$0.140	0.94%	0.93%	$60.35
05/30/2023	06/01/2023	$0.140	1.04%	1.04%	$53.73
02/27/2023	03/01/2023	$0.057	0.55%	0.54%	$42.01
11/29/2022	12/14/2022	$0.163	1.8%	1.82%	$35.79
08/30/2022	09/14/2022	$0.163	1.97%	2.01%	$32.47
05/27/2022	06/08/2022	$0.163	1.97%	1.95%	$33.51
02/25/2022	03/09/2022	$0.163	1.85%	1.83%	$35.77
11/29/2021	12/08/2021	$0.149	1.72%	1.67%	$35.78
08/30/2021	09/08/2021	$0.149	1.67%	1.8%	$33.19
05/27/2021	06/09/2021	$0.149	1.78%	1.89%	$31.62
02/25/2021	03/10/2021	$0.149	2.01%	1.89%	$31.65
11/27/2020	12/09/2020	$0.149	2.42%	2.31%	$25.87
08/28/2020	09/09/2020	$0.149	2.96%	3.07%	$19.45
05/28/2020	06/10/2020	$0.149	3%	2.88%	$20.73
02/27/2020	03/11/2020	$0.149	2.42%	2.98%	$20.08
11/27/2019	12/09/2019	$0.135	1.87%	1.82%	$29.84
08/29/2019	09/09/2019	$0.135	2.07%	1.96%	$27.65
05/30/2019	06/10/2019	$0.135	2%	1.95%	$27.78
02/27/2019	03/11/2019	$0.135	1.84%	1.88%	$28.76
11/29/2018	12/10/2018	$0.122	1.66%	1.79%	$27.17
08/30/2018	09/10/2018	$0.122	1.54%	1.52%	$32.09
05/30/2018	06/08/2018	$0.122	1.64%	1.64%	$29.74
02/27/2018	03/09/2018	$0.122	1.5%	1.44%	$33.66
11/29/2017	12/08/2017	$0.115	1.58%	1.53%	$29.87
08/29/2017	09/08/2017	$0.115	1.79%	1.8%	$25.48
05/26/2017	06/09/2017	$0.115	1.71%	1.66%	$27.57
02/24/2017	03/09/2017	$0.115	1.8%	1.81%	$25.32
11/28/2016	11/30/2016	$0.115	1.75%	1.8%	$25.53
08/29/2016	08/31/2016	$0.115	2.02%	2.05%	$22.34
05/26/2016	05/30/2016	$0.115	2.3%	0%	$0.00
02/25/2016	02/29/2016	$0.115	2.75%	2.69%	$17.04
11/25/2015	11/27/2015	$0.115	2.54%	2.54%	$18.04
08/27/2015	08/31/2015	$0.115	2.54%	2.51%	$18.25
05/27/2015	05/29/2015	$0.115	2.14%	2.18%	$21.02
02/25/2015	02/27/2015	$0.115	1.91%	1.98%	$23.21
11/25/2014	11/27/2014	$0.115	2.09%	0%	$0.00
08/27/2014	08/29/2014	$0.115	1.89%	1.9%	$24.17
05/28/2014	05/30/2014	$0.104	1.62%	1.62%	$25.74
02/26/2014	02/28/2014	$0.104	1.76%	1.68%	$24.81
11/26/2013	11/28/2013	$0.104	1.92%	0%	$0.00
08/28/2013	08/30/2013	$0.104	2.05%	2.09%	$19.94
05/29/2013	05/31/2013	$0.097	1.89%	1.87%	$20.75
02/26/2013	02/28/2013	$0.097	2.13%	2.08%	$18.68
11/28/2012	11/30/2012	$0.097	2.66%	2.64%	$14.74
08/29/2012	08/31/2012	$0.097	2.89%	2.95%	$13.20
05/29/2012	05/31/2012	$0.090	2.66%	2.74%	$13.16
02/27/2012	02/29/2012	$0.090	2.12%	2.14%	$16.87
11/28/2011	11/30/2011	$0.090	2.3%	2.17%	$16.67
08/29/2011	08/31/2011	$0.090	2.47%	2.46%	$14.68
05/26/2011	05/30/2011	$0.080	1.92%	0%	$0.00
02/24/2011	02/28/2011	$0.080	2.02%	1.95%	$16.41
11/26/2010	11/29/2010	$0.080	2.41%	2.43%	$13.13
08/27/2010	08/30/2010	$0.080	2.67%	2.7%	$11.82
05/26/2010	05/28/2010	$0.069	2.57%	2.46%	$11.30
02/24/2010	02/26/2010	$0.069	2.5%	2.53%	$11.00
11/25/2009	11/27/2009	$0.069	2.76%	2.84%	$9.77
08/27/2009	08/31/2009	$0.069	3.44%	3.41%	$8.15
05/27/2009	05/29/2009	$0.069	3.44%	3.39%	$8.19
02/25/2009	02/27/2009	$0.069	5.02%	5.3%	$5.24
11/25/2008	11/27/2008	$0.069	6.09%	0%	$0.00
08/27/2008	08/29/2008	$0.069	2.22%	2.18%	$12.75
05/28/2008	05/30/2008	$0.063	1.7%	1.58%	$15.86
02/27/2008	02/29/2008	$0.063	1.66%	1.75%	$14.32
11/28/2007	11/30/2007	$0.063	1.63%	1.6%	$15.61
08/29/2007	08/31/2007	$0.063	1.63%	1.61%	$15.56
05/29/2007	05/31/2007	$0.052	1.4%	1.37%	$15.18
02/26/2007	02/28/2007	$0.052	1.5%	1.58%	$13.22
11/28/2006	11/30/2006	$0.052	1.62%	1.58%	$13.23
08/29/2006	08/31/2006	$0.052	1.51%	1.5%	$13.89
05/30/2006	06/01/2006	$0.043	1.26%	1.22%	$14.20
02/24/2006	02/27/2006	$0.043	1.28%	1.27%	$13.65
11/29/2005	12/01/2005	$0.043	1.59%	1.53%	$11.38
08/30/2005	09/01/2005	$0.043	1.74%	1.69%	$10.30
05/31/2005	06/02/2005	$0.035	1.52%	1.52%	$9.12
02/24/2005	02/28/2005	$0.035	1.37%	1.34%	$10.35
11/29/2004	12/01/2004	$0.035	1.34%	1.32%	$10.50
08/31/2004	09/02/2004	$0.035	1.48%	1.45%	$9.57
06/01/2004	06/03/2004	$0.035	1.33%	1.34%	$10.37
03/01/2004	03/03/2004	$0.035	1.25%	1.25%	$11.15
12/01/2003	12/03/2003	$0.035	1.34%	1.33%	$10.44
08/28/2003	09/01/2003	$0.035	1.57%	0%	$0.00
05/30/2003	06/02/2003	$0.035	1.92%	1.88%	$7.40
02/27/2003	03/03/2003	$0.035	2.31%	2.33%	$5.97
11/29/2002	12/02/2002	$0.035	1.95%	1.91%	$7.27
08/29/2002	09/02/2002	$0.035	1.77%	0%	$0.00
05/30/2002	06/03/2002	$0.035	1.45%	1.48%	$9.39
02/27/2002	03/01/2002	$0.035	1.64%	1.64%	$8.48
11/29/2001	12/03/2001	$0.035	1.68%	1.7%	$8.18
08/30/2001	09/03/2001	$0.035	1.42%	0%	$0.00
05/30/2001	06/01/2001	$0.035	1.39%	1.37%	$10.16
02/28/2001	03/02/2001	$0.035	1.5%	1.47%	$9.44
11/29/2000	12/01/2000	$0.035	1.58%	1.59%	$8.75
08/30/2000	09/01/2000	$0.035	1.62%	1.58%	$8.79
05/30/2000	06/01/2000	$0.035	1.49%	1.45%	$9.60
03/06/2000	03/08/2000	$0.035	2.03%	1.98%	$7.03
12/17/1999	12/20/1999	$0.265	18.46%	17.52%	$6.06
12/01/1999	12/03/1999	$0.035	2.17%	2.11%	$6.58
09/01/1999	09/03/1999	$0.035	1.68%	1.68%	$8.29
06/02/1999	06/04/1999	$0.035	1.33%	1.29%	$10.79
03/03/1999	03/05/1999	$0.035	1.54%	1.5%	$9.25
12/02/1998	12/04/1998	$0.035	1.45%	1.35%	$10.29
08/28/1998	08/31/1998	$0.035	1.41%	1.49%	$9.32
06/03/1998	06/05/1998	$0.029	1%	0.98%	$11.87
03/04/1998	03/06/1998	$0.029	1.03%	1.01%	$11.52
12/02/1997	12/04/1997	$0.029	1.17%	1.18%	$9.84
09/02/1997	09/04/1997	$0.029	1.12%	1.1%	$10.49
06/03/1997	06/05/1997	$0.029	1.23%	1.2%	$9.61
03/04/1997	03/06/1997	$0.029	1.53%	1.53%	$7.55
12/02/1996	12/04/1996	$0.029	1.62%	1.64%	$7.10
09/03/1996	09/05/1996	$0.029	1.9%	1.87%	$6.21
06/04/1996	06/06/1996	$0.029	1.81%	1.81%	$6.41
03/06/1996	03/08/1996	$0.029	1.81%	1.89%	$6.14
12/01/1995	12/04/1995	$0.029	2.2%	2.21%	$5.25
09/01/1995	09/04/1995	$0.029	2.1%	0%	$0.00
05/31/1995	06/02/1995	$0.029	2.19%	2.21%	$5.25
03/03/1995	03/06/1995	$0.029	2.57%	2.5%	$4.65
11/29/1994	12/01/1994	$0.029	2.9%	2.88%	$4.03
08/30/1994	09/01/1994	$0.029	2.91%	2.93%	$3.96
05/31/1994	06/02/1994	$0.029	2.91%	2.91%	$3.99
03/03/1994	03/07/1994	$0.029	2.66%	2.65%	$4.36
11/29/1993	12/01/1993	$0.029	2.81%	2.8%	$4.13
08/31/1993	09/02/1993	$0.029	2.67%	2.81%	$4.11
05/28/1993	05/31/1993	$0.029	2.77%	0%	$0.00
03/01/1993	03/03/1993	$0.029	2.87%	2.77%	$4.17
12/01/1992	12/03/1992	$0.029	3.25%	3.35%	$3.45
08/31/1992	09/02/1992	$0.029	3.09%	3.13%	$3.69
05/29/1992	06/01/1992	$0.029	2.81%	2.84%	$4.07
02/28/1992	03/02/1992	$0.029	2.74%	2.81%	$4.11
12/02/1991	12/04/1991	$0.029	3.54%	3.65%	$3.16
08/30/1991	09/02/1991	$0.029	2.77%	0%	$0.00
05/31/1991	06/03/1991	$0.029	2.87%	2.73%	$4.23
03/04/1991	03/06/1991	$0.029	3.04%	2.74%	$4.21
11/28/1990	11/30/1990	$0.029	3.81%	3.59%	$3.22
08/29/1990	08/31/1990	$0.029	3.5%	3.52%	$3.28
05/30/1990	06/01/1990	$0.029	2.85%	2.88%	$4.01
03/05/1990	03/07/1990	$0.029	3.35%	3.22%	$3.59
11/28/1989	11/30/1989	$0.029	3.33%	3.29%	$3.51
08/25/1989	08/28/1989	$0.019	2.22%	2.2%	$3.50
05/30/1989	06/01/1989	$0.026	3.84%	3.83%	$2.69
03/03/1989	03/06/1989	$0.026	4.17%	4.18%	$2.46
12/05/1988	12/07/1988	$0.026	4.49%	4.47%	$2.30
10/11/1988	10/13/1988	$0.023	3.66%	3.75%	$2.47
08/29/1988	08/31/1988	$0.015	3.06%	3.09%	$2.00
07/05/1988	07/07/1988	$0.015	2.83%	2.97%	$2.08
05/27/1988	05/30/1988	$0.015	3.07%	0%	$0.00
02/29/1988	03/02/1988	$0.015	3.25%	3.18%	$1.94
12/14/1987	12/16/1987	$0.015	4.47%	4.23%	$1.46
08/28/1987	08/31/1987	$0.015	2.74%	2.74%	$2.25
06/02/1987	06/04/1987	$0.015	3.43%	3.28%	$1.88
03/02/1987	03/04/1987	$0.014	2.64%	2.74%	$2.00
12/15/1986	12/17/1986	$0.014	3.39%	3.52%	$1.56
08/27/1986	08/29/1986	$0.014	3.95%	4.01%	$1.37
05/22/1986	05/26/1986	$0.014	3.61%	0%	$0.00
02/28/1986	03/03/1986	$0.012	3.36%	3.46%	$1.41
11/29/1985	12/02/1985	$0.012	4.17%	4.17%	$1.17
08/27/1985	08/29/1985	$0.012	4.32%	4.28%	$1.14
06/07/1985	06/10/1985	$0.012	4.65%	4.69%	$1.04
03/01/1985	03/04/1985	$0.012	4.6%	4.6%	$1.06
11/29/1984	12/03/1984	$0.012	4.74%	4.74%	$1.03

Projected Future Returns & Dividends for CXT

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

Share price CAGR of +9.59%
Dividend CAGR of +4.62%

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

	CXT (DRIP)	CXT - No DRIP
Current Price	$59.00	$59.00
Start Shares	169.49	169.49
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	187.28	169.49
Dividends Payment	$0.28	$0.28
Annual Dividends	$212	$192
Yield on cost	2.12%	1.92%
Share Price	$147.38	$147.38
Total Dividends	$1,595	$1,508
Final Value	$27,600	$26,487

Estimated Future Value + Dividends - CXT

NOTE: Above numbers are our estimate based on CXT'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

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

Crane NXT, Co. (CXT) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Crane NXT, Co. focuses its efforts on developing technologies for payment processing and merchandising. The company supplies integrated electronic hardware and accompanying software solutions. These offerings are underpinned by its deep and proprietary core capabilities, which include secure payment verification and authentication, as well as sophisticated tools for automation, field service management, remote diagnostics, and software designed to boost efficiency. Crane NXT is headquartered in Stamford, Connecticut.

CXT website: https://www.cranenxt.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 — CXT

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 $59.00

—

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 →