Imperial Brands PLC IMBBY | OTC
$36.30
$0.57 | 1.60%
TREND SIGNAL:
|2026-10-12
|2026-10-12
Company Overview:
Market Cap:
$27.26B
Trailing PE:
—
FWD PE:
—
Payout Ratio (TTM):
49.5%
52-Week Range:
$32.07 - $45.60
10 Year IMBBY Performance Metrics:
Total Return (with DRIP):
55.6% (4.52% CAGR)
Total Return (no DRIP):
18.7% (1.73% CAGR)
Share Price:
-24.2% (-2.74% CAGR)
Yield on Cost (with DRIP):
9.48%
Total Invested:
$10,000
Total Value (with DRIP):
$15,561
Total Return $ (with DRIP):
$5,561
Dividend Increase:
-18.8% (-2.12% CAGR)
Dividend Yield (FWD):
6.09% ($2.21)
IMBBY 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
IMBBY Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
IMBBY Price CAGR:1Y: -12.74%2Y: 10.65%5Y: 11.03%10Y: -2.74%
IMBBY Dividend Charts
IMBBY Dividend CAGR:1Y: 1.88%2Y: 34.52%5Y: -3.13%10Y: -2.06%
IMBBY Dividend Payout Ratio CAGR:1Y: 24.13%2Y: 0.00%5Y: 0.00%10Y: 0.00%
IMBBY Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
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
IMBBY Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
IMBBY Revenue CAGR:1Y: 6.99%2Y: 8.49%5Y: 7.04%10Y: 0.00%
IMBBY EPS CAGR:1Y: -68.23%2Y: -23.78%5Y: 15.25%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Net Income CAGR:1Y: -43.01%2Y: -30.39%5Y: 10.70%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY EBITDA CAGR:1Y: -23.87%2Y: -7.06%5Y: -4.46%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Operating Income CAGR:1Y: -1.62%2Y: 9.45%5Y: 4.94%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Gross Profit CAGR:1Y: -1.62%2Y: 8.92%5Y: 1.44%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Shares Outstanding CAGR:1Y: -9.73%2Y: -8.28%5Y: -3.51%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Share Buybacks CAGR:1Y: 35.73%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY 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
IMBBY Expenses CAGR:1Y: -42.78%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
IMBBY Actual Revenue CAGR:1Y: 6.99%2Y: 8.49%5Y: 7.04%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Actual EPS CAGR:1Y: -68.23%2Y: -23.78%5Y: 15.25%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Actual Net Income CAGR:1Y: -43.01%2Y: -30.39%5Y: 10.70%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Actual EBITDA CAGR:1Y: -23.87%2Y: -7.06%5Y: -4.46%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Net Profit Margin CAGR:1Y: -46.74%2Y: -35.83%5Y: 3.42%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Gross Profit Margin CAGR:1Y: -8.03%2Y: 0.41%5Y: -5.23%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Price to Earnings CAGR:1Y: 177.77%2Y: 81.08%5Y: -16.72%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Price To Sales Ratio CAGR:1Y: 48.26%2Y: 16.31%5Y: -13.83%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Return on Capital Employed CAGR:1Y: -9.01%2Y: 10.85%5Y: 9.62%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
IMBBY Return on Invested Capital CAGR:1Y: -14.76%2Y: -9.65%5Y: 5.60%10Y: 0.00%
IMBBY Dividends Info:
Annual Dividend:
$2.21044
Forward Yield:
6.09%
Ex-Dividend Date:
2026-08-21
Lifetime Dividends / Share:
$49.73
IMBBY Dividend History: Dates, Payments & Yield list
Below is a schedule of all IMBBY 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 |
|---|---|---|---|---|---|
| 08/21/2026 | 10/07/2026 | $0.553 | 6.46% | 6.67% | $33.12 |
| 05/22/2026 | 07/08/2026 | $0.551 | 5.82% | 5.94% | $37.14 |
| 02/20/2026 | 04/07/2026 | $0.529 | 4.84% | 5.07% | $41.74 |
| 11/28/2025 | 01/08/2026 | $0.537 | 5.07% | 5.3% | $40.60 |
| 08/22/2025 | 10/07/2025 | $0.538 | 5.11% | 5.15% | $41.78 |
| 05/23/2025 | 07/07/2025 | $0.549 | 5.72% | 5.65% | $38.84 |
| 02/21/2025 | 04/07/2025 | $0.678 | 8.03% | 7.72% | $35.14 |
| 11/29/2024 | 01/08/2025 | $0.707 | 8.66% | 8.69% | $32.53 |
| 08/23/2024 | 10/11/2024 | $0.283 | 3.99% | 3.83% | $29.53 |
| 05/24/2024 | 07/08/2024 | $0.283 | 4.57% | 4.32% | $26.23 |
| 02/15/2024 | 04/05/2024 | $0.662 | 11.28% | 12.02% | $22.03 |
| 11/24/2023 | 01/08/2024 | $0.643 | 10.94% | 10.65% | $24.15 |
| 08/17/2023 | 10/06/2023 | $0.270 | 4.76% | 5.25% | $20.57 |
| 05/25/2023 | 07/10/2023 | $0.272 | 5.11% | 4.81% | $22.62 |
| 02/16/2023 | 04/07/2023 | $0.592 | 9.8% | 0% | $0.00 |
| 11/23/2022 | 01/09/2023 | $0.583 | 9.07% | 9.29% | $25.09 |
| 08/18/2022 | 10/07/2022 | $0.262 | 4.52% | 4.68% | $22.40 |
| 05/26/2022 | 07/08/2022 | $0.262 | 4.61% | 4.8% | $21.86 |
| 02/17/2022 | 04/07/2022 | $0.650 | 10.65% | 11.7% | $22.20 |
| 11/24/2021 | 01/07/2022 | $0.646 | 12.12% | 11.39% | $22.70 |
| 08/19/2021 | 10/07/2021 | $0.290 | 5.49% | 5.61% | $20.72 |
| 05/27/2021 | 07/08/2021 | $0.298 | 5.1% | 5.44% | $21.92 |
| 02/18/2021 | 04/07/2021 | $0.656 | 13.07% | 12.55% | $20.91 |
| 11/27/2020 | 01/08/2021 | $0.637 | 13.44% | 11.39% | $22.38 |
| 08/20/2020 | 10/07/2020 | $0.273 | 6.51% | 6.19% | $17.65 |
| 05/28/2020 | 07/08/2020 | $0.254 | 5.51% | 5.59% | $18.16 |
| 02/20/2020 | 04/06/2020 | $0.934 | 16.78% | 19.59% | $19.07 |
| 11/21/2019 | 01/07/2020 | $0.926 | 16.71% | 14.45% | $25.63 |
| 08/22/2019 | 10/04/2019 | $0.404 | 6.44% | 7.2% | $22.44 |
| 05/24/2019 | 07/05/2019 | $0.404 | 6.15% | 6.52% | $24.77 |
| 02/21/2019 | 04/04/2019 | $0.859 | 10.05% | 10.25% | $33.53 |
| 11/21/2018 | 01/07/2019 | $0.859 | 10.83% | 11.45% | $30.00 |
| 08/23/2018 | 10/04/2018 | $0.384 | 4.22% | 4.45% | $34.52 |
| 05/24/2018 | 07/06/2018 | $0.386 | 4.1% | 4% | $38.58 |
| 02/22/2018 | 04/05/2018 | $0.806 | 8.73% | 9.02% | $35.75 |
| 11/16/2017 | 01/05/2018 | $0.784 | 7.67% | 7.24% | $43.33 |
| 08/23/2017 | 10/06/2017 | $0.305 | 2.93% | 2.92% | $41.72 |
| 05/17/2017 | 07/10/2017 | $0.305 | 2.52% | 2.71% | $45.05 |
| 02/15/2017 | 04/07/2017 | $0.679 | 5.88% | 5.51% | $49.29 |
| 11/17/2016 | 01/06/2017 | $0.679 | 6.28% | 6.2% | $43.80 |
| 08/17/2016 | 10/06/2016 | $0.341 | 2.54% | 2.77% | $49.19 |
| 05/19/2016 | 07/08/2016 | $0.341 | 1.26% | 1.3% | $52.22 |
| 02/03/2016 | 04/06/2016 | $0.719 | 2.66% | 2.64% | $54.38 |
| 11/18/2015 | 01/08/2016 | $0.749 | 2.77% | 2.96% | $50.60 |
| 08/26/2015 | 10/06/2015 | $0.335 | 1.39% | 1.28% | $52.33 |
| 05/27/2015 | 05/29/2015 | $0.330 | 1.27% | 1.28% | $51.69 |
| 01/14/2015 | 01/16/2015 | $1.429 | 6.56% | 6.49% | $44.06 |
| 07/16/2014 | 07/18/2014 | $0.658 | 2.93% | 2.85% | $46.11 |
| 01/15/2014 | 01/17/2014 | $1.291 | 7.18% | 7.08% | $36.43 |
| 07/17/2013 | 07/19/2013 | $0.547 | 3.27% | 3.28% | $33.38 |
| 01/16/2013 | 01/18/2013 | $1.190 | 6.28% | 6.29% | $37.85 |
| 07/18/2012 | 07/20/2012 | $0.493 | 2.49% | 2.51% | $39.31 |
| 01/18/2012 | 01/20/2012 | $1.075 | 6.2% | 6.11% | $35.17 |
| 07/20/2011 | 07/22/2011 | $0.461 | 2.7% | 2.63% | $34.99 |
| 01/19/2011 | 01/21/2011 | $0.968 | 6.62% | 6.69% | $28.95 |
| 07/21/2010 | 07/23/2010 | $0.351 | 2.45% | 2.45% | $28.61 |
| 01/20/2010 | 01/22/2010 | $0.868 | 5.32% | 5.41% | $32.08 |
| 06/17/2009 | 06/19/2009 | $0.318 | 2.45% | 2.41% | $26.43 |
| 02/25/2009 | 02/27/2009 | $0.601 | 5.11% | 5.03% | $23.92 |
| 06/16/2008 | 06/18/2008 | $4.728 | 24.31% | 24.72% | $38.25 |
| 06/04/2008 | 06/06/2008 | $0.476 | 2.14% | 2.21% | $43.00 |
| 01/16/2008 | 01/18/2008 | $0.996 | 4.01% | 4.09% | $48.67 |
| 07/11/2007 | 07/13/2007 | $0.416 | 1.82% | 1.83% | $45.35 |
| 01/17/2007 | 01/19/2007 | $0.830 | 4.08% | 4.07% | $40.74 |
| 07/05/2006 | 07/07/2006 | $0.342 | 2.23% | 2.16% | $31.73 |
| 01/18/2006 | 01/20/2006 | $0.697 | 4.74% | 4.71% | $29.57 |
| 07/06/2005 | 07/08/2005 | $0.315 | 2.36% | 2.4% | $26.25 |
| 01/19/2005 | 01/21/2005 | $0.664 | 5.04% | 5.08% | $26.15 |
| 07/07/2004 | 07/09/2004 | $0.273 | 2.49% | 2.41% | $22.59 |
| 01/21/2004 | 01/23/2004 | $0.511 | 5.1% | 5.21% | $19.63 |
| 07/09/2003 | 07/11/2003 | $0.218 | 2.59% | 2.62% | $16.61 |
| 01/22/2003 | 01/24/2003 | $0.404 | 5.1% | 5.25% | $15.40 |
| 07/10/2002 | 07/12/2002 | $0.195 | 2.39% | 2.53% | $15.40 |
| 04/29/2002 | 05/01/2002 | $2.591 | 36.54% | 35.53% | $14.58 |
| 01/23/2002 | 01/25/2002 | $0.374 | 5.51% | 5.68% | $13.18 |
| 07/11/2001 | 07/13/2001 | $0.167 | 2.85% | 2.88% | $11.60 |
| 01/24/2001 | 01/26/2001 | $0.354 | 7.51% | 7.54% | $9.38 |
| 07/12/2000 | 07/14/2000 | $0.186 | 3.88% | 4.01% | $9.25 |
| 12/08/1999 | 12/10/1999 | $0.333 | 6.85% | 7.08% | $9.41 |
| 05/26/1999 | 05/28/1999 | $0.104 | 2% | 1.88% | $11.09 |
| 12/09/1998 | 12/11/1998 | $0.329 | 12.66% | 12.48% | $10.53 |
Projected Future Returns & Dividends for IMBBY
Based on past 10-year performance, here are IMBBY growth metrics:
Share price CAGR of -2.74%
Dividend CAGR of -2.12%
Using IMBBY CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| IMBBY (DRIP) | IMBBY - No DRIP | |
|---|---|---|
| Current Price | $36.30 | $36.30 |
| Start Shares | 275.48 | 275.48 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 504.15 | 275.48 |
| Dividends Payment | $0.42 | $0.42 |
| Annual Dividends | $844 | $461 |
| Yield on cost | 8.44% | 4.61% |
| Share Price | $27.50 | $27.50 |
| Total Dividends | $7,248 | $5,391 |
| Final Value | $13,863 | $12,966 |
Estimated Future Value + Dividends - IMBBY
NOTE: Above numbers are our estimate based on IMBBY'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
Imperial Brands PLC (IMBBY) had its IPO on 1998-11-09, and is traded on OTC stock exchange.
Imperial Brands PLC, along with its various subsidiaries, operates globally, primarily focusing on the manufacturing, sourcing, marketing, and sale of tobacco and related products across continents including Europe, the Americas, Africa, Asia, and Australasia. Its extensive product portfolio encompasses traditional tobacco items such as cigarettes, fine cut and smokeless tobacco, rolling papers, and cigars. Additionally, the company maintains a significant presence in the "Next Generation Products" (NGPs) market, offering innovations like e-vapour devices, oral nicotine products, and heated tobacco. These diverse products are sold under numerous well-recognized brands, a selection of which includes Davidoff, Gauloises, JPS, Winston, blu, Golden Virginia, and Dutch Masters. Beyond its own production, Imperial Brands also functions as a distributor for other manufacturers' tobacco and NGP offerings, and handles a wide range of non-tobacco and non-NGP merchandise and services. Its operations extend further into diversified activities such as managing a golf course, distributing pharmaceuticals and point-of-sale (POS) software, engaging in printing and publishing, and providing various logistical services including long-haul transportation, industrial parcel and express delivery, advertising, and general management support. The company also holds ownership of its extensive trademarks and directly retails its products. Originally founded in 1901, the enterprise was formerly known as Imperial Tobacco Group PLC until its official rebranding to Imperial Brands PLC in February 2016. Its corporate headquarters are situated in Bristol, United Kingdom.
IMBBY website: https://www.imperialbrandsplc.com
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 — IMBBY
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 $36.30
—
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 →
