Espey Mfg. & Electronics Corp. ESP | AMEX
$61.46
-$3.18 | -4.92%
SIGNAL:
|2026-09-30
|F&G 48
|RSI 42.7
|2026-09-30
|F&G 48
|RSI 42.7
Company Overview:
Market Cap:
$176.28M
Trailing PE:
16.2x
FWD PE *:
17x
Payout Ratio (TTM):
44.5%
52-Week Range:
$36.00 - $74.77
* Forward PE is based on street estimates.
10 Year ESP Performance Metrics:
Total Return (with DRIP):
240.8% (13.04% CAGR)
Total Return (no DRIP):
179.9% (10.84% CAGR)
Share Price:
143.2% (9.29% CAGR)
Yield on Cost (with DRIP):
22.18%
Total Invested:
$10,000
Total Value (with DRIP):
$34,076
Total Return $ (with DRIP):
$24,076
Dividend Increase:
0.0% (0.00% CAGR)
Dividend Yield (FWD):
6.51% ($4.00)
ESP 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
ESP Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
ESP Price CAGR:1Y: 55.16%2Y: 42.92%5Y: 33.40%10Y: 9.29%
ESP Dividend Charts
ESP Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 17.30%10Y: 0.00%
ESP Dividend Payout Ratio CAGR:1Y: -35.97%2Y: -24.00%5Y: 0.00%10Y: -8.38%
ESP Dividend to FCF Ratio CAGR:1Y: 252.89%2Y: -56.41%5Y: 0.00%10Y: -14.08%
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%)
ESP Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
ESP Revenue CAGR:1Y: 10.87%2Y: 17.63%5Y: 22.12%10Y: 4.70%
ESP EPS CAGR:1Y: 57.14%2Y: 57.32%5Y: 0.00%10Y: 8.70%
ESP Net Income CAGR:1Y: 68.07%2Y: 66.61%5Y: 0.00%10Y: 11.41%
ESP EBITDA CAGR:1Y: 41.48%2Y: 60.95%5Y: 0.00%10Y: 8.59%
ESP Free Cash Flow CAGR:1Y: -69.50%2Y: 190.50%5Y: 0.00%10Y: 18.79%
ESP Free Cash Flow / Share CAGR:1Y: -71.55%2Y: 174.69%5Y: 0.00%10Y: 16.33%
ESP Operating Income CAGR:1Y: 70.37%2Y: 65.21%5Y: 0.00%10Y: 8.12%
ESP Gross Profit CAGR:1Y: 43.45%2Y: 43.14%5Y: 0.00%10Y: 7.01%
ESP Shares Outstanding CAGR:1Y: 6.90%2Y: 5.93%5Y: 3.71%10Y: 2.41%
ESP Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
ESP Stock-Based Comp CAGR:1Y: 40.77%2Y: 29.38%5Y: 12.66%10Y: 9.95%
ESP Expenses CAGR:1Y: -80.36%2Y: -57.24%5Y: 105.39%10Y: 12.52%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
ESP Actual Revenue CAGR:1Y: 10.87%2Y: 17.63%5Y: 22.12%10Y: 4.70%
ESP Actual EPS CAGR:1Y: 57.14%2Y: 57.32%5Y: 0.00%10Y: 8.70%
ESP Actual Net Income CAGR:1Y: 68.07%2Y: 66.61%5Y: 0.00%10Y: 11.41%
ESP Actual EBITDA CAGR:1Y: 41.48%2Y: 60.95%5Y: 0.00%10Y: 8.59%
Ratios, Profit Margins & Return on Capital:
ESP Net Profit Margin CAGR:1Y: 51.63%2Y: 41.65%5Y: 0.00%10Y: 6.41%
ESP Gross Profit Margin CAGR:1Y: 29.39%2Y: 21.68%5Y: 0.00%10Y: 2.21%
ESP Price to Earnings CAGR:1Y: 30.02%2Y: -6.34%5Y: 0.00%10Y: -0.60%
ESP Price To Sales Ratio CAGR:1Y: 97.51%2Y: 32.80%5Y: 9.23%10Y: 5.79%
ESP Return on Capital Employed CAGR:1Y: 39.90%2Y: 37.97%5Y: 0.00%10Y: 2.11%
ESP Return on Invested Capital CAGR:1Y: 44.72%2Y: 41.10%5Y: 0.00%10Y: 4.00%
ESP Dividends Info:
Annual Dividend:
$4
Forward Yield:
6.51%
Ex-Dividend Date:
2026-09-18
Lifetime Dividends / Share:
$34.88
ESP Dividend History: Dates, Payments & Yield list
Below is a schedule of all ESP 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 |
|---|---|---|---|---|---|
| 09/18/2026 | 09/21/2026 | $1.000 | 6.18% | 6.28% | $63.69 |
| 06/15/2026 | 06/17/2026 | $0.250 | 1.67% | 1.68% | $59.39 |
| 03/20/2026 | 03/23/2026 | $0.250 | 1.87% | 1.83% | $54.76 |
| 12/19/2025 | 12/22/2025 | $0.250 | 2.33% | 2.21% | $45.32 |
| 09/19/2025 | 09/22/2025 | $1.000 | 8.7% | 9.17% | $43.61 |
| 06/16/2025 | 06/18/2025 | $0.250 | 2.46% | 2.44% | $40.95 |
| 03/21/2025 | 03/24/2025 | $0.250 | 3.75% | 3.75% | $26.68 |
| 12/20/2024 | 12/23/2024 | $0.250 | 3.6% | 3.58% | $27.90 |
| 09/20/2024 | 09/23/2024 | $0.250 | 4.21% | 4.29% | $23.32 |
| 06/17/2024 | 06/19/2024 | $0.200 | 3.31% | 3.67% | $21.78 |
| 03/21/2024 | 03/25/2024 | $0.175 | 2.78% | 2.76% | $25.40 |
| 12/14/2023 | 12/18/2023 | $0.150 | 3.35% | 3.17% | $18.90 |
| 09/29/2023 | 10/02/2023 | $0.150 | 3.72% | 3.76% | $15.97 |
| 06/22/2023 | 06/26/2023 | $0.100 | 2.25% | 2.25% | $17.75 |
| 03/23/2023 | 03/27/2023 | $0.100 | 2.06% | 2.06% | $19.38 |
| 12/21/2020 | 12/29/2020 | $0.250 | 4.78% | 5.19% | $19.25 |
| 10/02/2020 | 10/14/2020 | $0.250 | 5.44% | 5.51% | $18.14 |
| 06/18/2020 | 06/25/2020 | $0.250 | 5.36% | 5.85% | $17.10 |
| 03/23/2020 | 03/30/2020 | $0.250 | 5.66% | 5.55% | $18.01 |
| 12/20/2019 | 12/30/2019 | $0.250 | 4.71% | 4.59% | $21.79 |
| 09/19/2019 | 09/27/2019 | $0.250 | 4.24% | 4.22% | $23.72 |
| 06/18/2019 | 06/27/2019 | $0.250 | 3.97% | 4.1% | $24.40 |
| 03/18/2019 | 03/28/2019 | $0.250 | 4.07% | 4% | $25.00 |
| 12/20/2018 | 12/28/2018 | $0.250 | 4.02% | 4.2% | $23.80 |
| 09/21/2018 | 10/01/2018 | $1.250 | 16.23% | 16.67% | $30.00 |
| 06/14/2018 | 06/26/2018 | $0.250 | 3.81% | 3.76% | $26.63 |
| 03/16/2018 | 03/29/2018 | $0.250 | 3.77% | 3.82% | $26.20 |
| 12/15/2017 | 12/28/2017 | $0.250 | 4.33% | 4.38% | $22.81 |
| 09/22/2017 | 09/29/2017 | $0.250 | 4.52% | 4.44% | $22.50 |
| 06/16/2017 | 06/27/2017 | $0.250 | 4.39% | 4.42% | $22.63 |
| 03/16/2017 | 03/29/2017 | $0.250 | 4.17% | 4.3% | $23.24 |
| 12/21/2016 | 12/29/2016 | $0.250 | 3.85% | 3.9% | $25.65 |
| 09/20/2016 | 09/29/2016 | $0.250 | 3.85% | 3.86% | $25.90 |
| 06/09/2016 | 06/23/2016 | $0.250 | 3.93% | 3.8% | $26.32 |
| 03/08/2016 | 03/24/2016 | $0.250 | 4.01% | 4.04% | $24.75 |
| 12/16/2015 | 12/28/2015 | $0.250 | 3.92% | 3.72% | $26.89 |
| 09/22/2015 | 10/01/2015 | $0.250 | 4.03% | 3.92% | $25.50 |
| 06/25/2015 | 07/07/2015 | $0.250 | 3.92% | 3.72% | $26.86 |
| 03/19/2015 | 03/31/2015 | $0.250 | 3.34% | 3.38% | $29.62 |
| 12/16/2014 | 12/23/2014 | $0.250 | 4.35% | 4.28% | $23.34 |
| 09/23/2014 | 09/30/2014 | $0.250 | 4.42% | 4.97% | $20.13 |
| 06/12/2014 | 06/27/2014 | $0.250 | 3.92% | 3.85% | $25.99 |
| 03/19/2014 | 03/31/2014 | $0.250 | 3.51% | 3.67% | $27.25 |
| 12/10/2013 | 12/19/2013 | $1.250 | 15.29% | 15.58% | $32.10 |
| 09/06/2013 | 09/27/2013 | $0.250 | 3.62% | 3.49% | $28.63 |
| 06/12/2013 | 06/28/2013 | $0.250 | 3.96% | 3.89% | $25.70 |
| 03/14/2013 | 03/29/2013 | $0.250 | 3.82% | 0% | $0.00 |
| 12/11/2012 | 12/20/2012 | $1.250 | 19.95% | 20.3% | $24.63 |
| 09/06/2012 | 09/28/2012 | $0.225 | 3.5% | 3.42% | $26.32 |
| 06/18/2012 | 06/30/2012 | $0.225 | 3.54% | 3.35% | $26.90 |
| 03/16/2012 | 03/30/2012 | $0.225 | 3.73% | 3.64% | $24.75 |
| 11/30/2011 | 12/22/2011 | $1.225 | 20.63% | 21.48% | $22.81 |
| 09/07/2011 | 09/30/2011 | $0.225 | 3.6% | 3.88% | $23.19 |
| 06/01/2011 | 06/24/2011 | $0.225 | 3.28% | 3.74% | $24.07 |
| 03/10/2011 | 03/31/2011 | $0.225 | 3.57% | 3.61% | $24.96 |
| 12/01/2010 | 12/23/2010 | $1.225 | 20.68% | 20.83% | $23.52 |
| 09/01/2010 | 09/24/2010 | $0.225 | 4.68% | 4.24% | $21.25 |
| 06/02/2010 | 06/25/2010 | $0.225 | 4.72% | 4.74% | $18.99 |
| 03/03/2010 | 03/19/2010 | $0.225 | 4.64% | 4.5% | $20.00 |
| 12/03/2009 | 12/18/2009 | $1.225 | 25.19% | 26.11% | $18.77 |
| 09/02/2009 | 09/25/2009 | $0.225 | 5.41% | 4.99% | $18.02 |
| 06/03/2009 | 06/26/2009 | $0.225 | 5.55% | 5.86% | $15.36 |
| 03/04/2009 | 03/20/2009 | $0.225 | 6.24% | 6.38% | $14.10 |
| 12/04/2008 | 12/19/2008 | $1.725 | 37.1% | 37.79% | $18.26 |
| 09/02/2008 | 09/25/2008 | $0.225 | 4.19% | 4.39% | $20.48 |
| 06/04/2008 | 06/24/2008 | $0.200 | 3.54% | 4.42% | $18.10 |
| 03/04/2008 | 03/20/2008 | $1.700 | 30.9% | 37% | $18.38 |
| 12/10/2007 | 12/21/2007 | $0.175 | 3.15% | 3.7% | $18.90 |
| 08/30/2007 | 09/21/2007 | $0.175 | 3.16% | 3.47% | $20.20 |
| 05/30/2007 | 06/22/2007 | $0.150 | 2.58% | 2.52% | $23.80 |
| 02/28/2007 | 03/23/2007 | $0.150 | 3.28% | 3.01% | $19.91 |
| 11/29/2006 | 12/22/2006 | $0.130 | 2.92% | 2.73% | $19.05 |
| 08/30/2006 | 09/22/2006 | $0.130 | 3.06% | 3.06% | $17.00 |
| 06/01/2006 | 06/23/2006 | $0.090 | 2.14% | 2.1% | $17.15 |
| 03/01/2006 | 03/24/2006 | $0.090 | 2.17% | 2.33% | $15.45 |
| 11/30/2005 | 12/30/2005 | $0.088 | 1.75% | 1.9% | $18.40 |
| 08/31/2005 | 09/30/2005 | $0.075 | 1.7% | 1.71% | $17.52 |
| 06/01/2005 | 06/27/2005 | $0.075 | 2.24% | 1.94% | $15.43 |
| 03/02/2005 | 03/31/2005 | $0.075 | 2.3% | 2.28% | $13.18 |
| 12/01/2004 | 12/30/2004 | $0.075 | 2.3% | 2.31% | $13.00 |
| 09/13/2004 | 09/30/2004 | $0.075 | 2.53% | 2.32% | $12.95 |
| 06/18/2004 | 06/30/2004 | $0.250 | 8.58% | 8.75% | $11.43 |
| 06/02/2004 | 06/30/2004 | $0.063 | 2.22% | 2.19% | $11.43 |
| 03/08/2004 | 03/31/2004 | $0.063 | 2.02% | 1.98% | $12.60 |
| 12/11/2003 | 12/30/2003 | $0.063 | 2.03% | 2.05% | $12.21 |
| 09/11/2003 | 09/30/2003 | $0.313 | 11.76% | 10.89% | $11.48 |
| 06/02/2003 | 06/30/2003 | $0.063 | 2.76% | 2.72% | $9.18 |
| 03/05/2003 | 03/31/2003 | $0.038 | 1.61% | 1.69% | $8.88 |
| 11/27/2002 | 12/30/2002 | $0.038 | 1.52% | 1.54% | $9.71 |
| 08/29/2002 | 09/30/2002 | $0.038 | 1.57% | 1.59% | $9.45 |
| 05/30/2002 | 06/28/2002 | $0.038 | 1.5% | 1.49% | $10.05 |
| 03/01/2002 | 03/29/2002 | $0.038 | 1.52% | 0% | $0.00 |
| 12/04/2001 | 12/31/2001 | $0.038 | 1.5% | 1.5% | $10.00 |
| 08/29/2001 | 09/30/2001 | $0.038 | 1.7% | 1.63% | $9.23 |
| 05/30/2001 | 06/29/2001 | $0.025 | 1.11% | 1.1% | $9.08 |
| 02/27/2001 | 04/02/2001 | $0.025 | 1.11% | 1.14% | $8.80 |
| 11/29/2000 | 01/02/2001 | $0.025 | 1.18% | 1.19% | $8.41 |
| 08/30/2000 | 09/29/2000 | $0.025 | 1.21% | 1.2% | $8.31 |
| 05/26/2000 | 06/30/2000 | $0.025 | 0.7% | 0.71% | $7.09 |
| 02/25/2000 | 03/31/2000 | $0.025 | 0.37% | 0.36% | $6.94 |
| 11/26/1999 | 12/31/1999 | $0.025 | 0.35% | 0.34% | $7.31 |
| 08/27/1999 | 09/30/1999 | $0.025 | 0.39% | 0.37% | $6.75 |
| 05/26/1999 | 06/30/1999 | $0.050 | 0.82% | 0.82% | $6.13 |
| 02/25/1999 | 04/01/1999 | $0.050 | 0.78% | 0.84% | $5.97 |
| 10/22/1997 | 11/21/1997 | $0.350 | 3.86% | 4.12% | $8.50 |
| 10/24/1996 | 11/22/1996 | $0.350 | 4.63% | 4.09% | $8.56 |
| 10/25/1995 | 11/21/1995 | $0.350 | 5.28% | 5.23% | $6.69 |
| 10/24/1990 | 11/29/1990 | $0.300 | 5% | 4.75% | $6.31 |
| 10/17/1989 | 11/21/1989 | $0.300 | 2.98% | 3% | $10.00 |
| 10/17/1988 | 11/21/1988 | $0.300 | 2.68% | 3.1% | $9.69 |
| 10/19/1987 | 11/18/1987 | $0.200 | 2.21% | 2.35% | $8.50 |
| 10/20/1986 | 10/27/1986 | $0.400 | 4.96% | 4.96% | $8.06 |
| 10/17/1985 | 10/24/1985 | $0.400 | 4.71% | 4.71% | $8.50 |
| 10/17/1984 | 10/24/1984 | $0.400 | 3.18% | 3.18% | $12.56 |
| 10/17/1983 | 10/24/1983 | $1.000 | 7.21% | 7.21% | $13.87 |
| 10/18/1982 | 10/25/1982 | $0.900 | 14.8% | 14.8% | $6.08 |
| 10/19/1981 | 10/26/1981 | $0.600 | 51.95% | 51.95% | $4.62 |
Projected Future Returns & Dividends for ESP
Based on past 10-year performance, here are ESP growth metrics:
Share price CAGR of +9.29%
Dividend CAGR of +0%
Using ESP CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| ESP (DRIP) | ESP - No DRIP | |
|---|---|---|
| Current Price | $61.46 | $61.46 |
| Start Shares | 162.71 | 162.71 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 254.66 | 162.71 |
| Dividends Payment | $1.00 | $1.00 |
| Annual Dividends | $1,019 | $651 |
| Yield on cost | 10.19% | 6.51% |
| Share Price | $149.48 | $149.48 |
| Total Dividends | $8,432 | $6,508 |
| Final Value | $38,066 | $30,830 |
Estimated Future Value + Dividends - ESP
NOTE: Above numbers are our estimate based on ESP'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
Espey Mfg. & Electronics Corp. (ESP) had its IPO on 1980-03-17, and is traded on AMEX stock exchange.
Espey Mfg. & Electronics Corp. manufactures and sells electronic equipment primarily for military and industrial applications in the United States and internationally. Its principal products include power supplies, power converters, filters, power transformers, magnetic components, power distribution equipment, UPS systems, and antennas for use in AC and DC locomotives, shipboard power and radar, airborne power, ground-based radar, and ground mobile power applications. The company also provides various services, such as design and development to specification, build to print, design services, design studies, environmental testing services, metal fabrication, and painting services, as well as automatic testing equipment development services. In addition, it produces individual components, which include inductors, as well as paints, wires, qualifies, and test items; populates printed circuit boards; and fabricates metalwork. The company serves industrial manufacturers and defense companies, the government of the United States, foreign governments, and foreign electronic equipment companies through its direct sales organization and outside sales representatives. Espey Mfg. & Electronics Corp. was incorporated in 1928 and is based in Saratoga Springs, New York.
ESP website: https://www.espey.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 — ESP
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 $61.46
—
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 →
