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 »

Kelly Services, Inc. KELYA | NASDAQ

$15.48 -$0.11 | -0.71%
TREND SIGNAL:Signal available — unlock to view |2026-10-12

Company Overview:

Market Cap: $537.16M
Trailing PE: N/A
FWD PE *: 10.1x
Payout Ratio (TTM): —
52-Week Range: $7.98 - $17.75

* Forward PE is based on street estimates.

10 Year KELYA Performance Metrics:

Total Return (with DRIP): -3.7% (-0.38% CAGR)
Total Return (no DRIP): -3.0% (-0.31% CAGR)
Share Price: -16.7% (-1.81% CAGR)
Yield on Cost (with DRIP): 1.87%
Total Invested: $10,000
Total Value (with DRIP): $9,630
Total Return $ (with DRIP): -$370
Dividend Increase: 0.0% (0.00% CAGR)
Dividend Yield (FWD): 1.94% ($0.30)
KELYA 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
KELYA Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
KELYA Price CAGR:1Y: 25.75%2Y: -12.93%5Y: -4.88%10Y: -2.03%
KELYA Dividend Charts
KELYA - Dividends
KELYA Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 18.44%10Y: 0.00%
KELYA - Dividend Payout Ratio
KELYA Dividend Payout Ratio CAGR:1Y: 72.84%2Y: -73.51%5Y: 33.71%10Y: 21.22%
KELYA - Dividend to Free Cash Flow Ratio
KELYA Dividend to FCF Ratio CAGR:1Y: 103.06%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
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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

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

KELYA - Revenue
KELYA Revenue CAGR:1Y: -5.77%2Y: 0.00%5Y: -2.78%10Y: -1.82%
KELYA - Earnings Per Share (EPS)
KELYA EPS CAGR:1Y: -41.51%2Y: 299.74%5Y: -18.65%10Y: -17.25%
KELYA - Net Income
🔓 See the full chart40% off right now · 7-day free trial
KELYA Net Income CAGR:1Y: -40.00%2Y: 277.49%5Y: -20.00%10Y: -17.80%
KELYA - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
KELYA EBITDA CAGR:1Y: -16.71%2Y: 30.77%5Y: -13.04%10Y: -12.64%
KELYA - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
KELYA Free Cash Flow CAGR:1Y: -48.93%2Y: 0.00%5Y: 0.00%10Y: 0.00%
KELYA - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
KELYA Free Cash Flow / Share CAGR:1Y: -48.19%2Y: 0.00%5Y: 0.00%10Y: 0.00%
KELYA - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
KELYA Operating Income CAGR:1Y: -27.48%2Y: 148.84%5Y: 12.34%10Y: -1.54%
KELYA - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
KELYA Gross Profit CAGR:1Y: -5.99%2Y: -2.21%5Y: -1.52%10Y: -0.15%
KELYA - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
KELYA Shares Outstanding CAGR:1Y: -1.40%2Y: -1.12%5Y: -2.28%10Y: -0.87%
KELYA - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
KELYA Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
KELYA - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
KELYA Stock-Based Comp CAGR:1Y: -2.86%2Y: 1.50%5Y: 23.16%10Y: 13.02%
KELYA - Expenses
🔓 See the full chart40% off right now · 7-day free trial
KELYA Expenses CAGR:1Y: -25.00%2Y: -20.94%5Y: -10.42%10Y: -8.12%
KELYA - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
KELYA - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
KELYA - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
KELYA - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
KELYA - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
KELYA - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
KELYA - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
KELYA Revenue CAGR:1Y: -5.77%2Y: 0.00%5Y: -2.78%10Y: -1.82%
KELYA - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
KELYA Revenue CAGR:1Y: -5.77%2Y: 0.00%5Y: -2.78%10Y: -1.82%

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

KELYA - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
KELYA Actual Revenue CAGR:1Y: -5.77%2Y: 0.00%5Y: -2.78%10Y: -1.82%
KELYA - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
KELYA Actual EPS CAGR:1Y: -41.51%2Y: 299.74%5Y: -18.65%10Y: -17.25%
KELYA - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
KELYA Actual Net Income CAGR:1Y: -40.00%2Y: 277.49%5Y: -20.00%10Y: -17.80%
KELYA - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
KELYA Actual EBITDA CAGR:1Y: -16.71%2Y: 30.77%5Y: -13.04%10Y: -12.64%

Ratios, Profit Margins & Return on Capital:

KELYA - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
KELYA Net Profit Margin CAGR:1Y: -36.05%2Y: 270.81%5Y: -17.68%10Y: -16.25%
KELYA - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
KELYA Gross Profit Margin CAGR:1Y: -0.24%2Y: -2.23%5Y: 1.29%10Y: 1.71%
KELYA - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
KELYA Price to Earnings CAGR:1Y: 91.15%2Y: -79.14%5Y: 13.65%10Y: 16.31%
KELYA - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
KELYA Price To Sales Ratio CAGR:1Y: 14.80%2Y: -23.52%5Y: -7.56%10Y: -3.17%
KELYA - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
KELYA Return on Capital Employed CAGR:1Y: -13.57%2Y: 184.46%5Y: 16.90%10Y: -2.66%
KELYA - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
KELYA Return on Invested Capital CAGR:1Y: -28.37%2Y: 0.00%5Y: 18.52%10Y: -2.34%

Compare stocks side-by-side

KELYA Dividends Info:

Annual Dividend: $0.3
Forward Yield: 1.94%
Ex-Dividend Date: 2026-08-19
Lifetime Dividends / Share: $17.55

KELYA Dividend History: Dates, Payments & Yield list

Below is a schedule of all KELYA 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
08/19/202609/02/2026$0.0751.81%1.82%$16.48
05/18/202606/02/2026$0.0753.1%2.6%$11.55
02/25/202603/11/2026$0.0753.21%3.39%$8.85
11/19/202512/03/2025$0.0753.61%3.43%$8.75
08/20/202509/03/2025$0.0752.09%2.23%$13.47
05/19/202506/03/2025$0.0752.39%2.56%$11.72
02/26/202503/12/2025$0.0752.21%2.31%$13.00
11/20/202412/04/2024$0.0752.15%2.08%$14.41
08/21/202409/04/2024$0.0751.46%1.45%$20.74
05/17/202406/04/2024$0.0751.32%1.36%$22.03
02/26/202403/13/2024$0.0751.25%1.24%$24.15
11/21/202312/06/2023$0.0751.43%1.44%$20.88
08/22/202309/06/2023$0.0751.66%1.65%$18.19
05/19/202306/06/2023$0.0751.57%1.62%$18.53
02/24/202303/13/2023$0.0751.84%1.92%$15.61
11/22/202212/07/2022$0.0750.87%0.98%$15.29
08/23/202209/07/2022$0.0750.88%0.97%$15.53
05/25/202206/09/2022$0.0750.77%0.76%$19.77
02/25/202203/14/2022$0.0500.46%0.48%$21.04
11/23/202112/08/2021$0.0500.55%0.58%$17.34
08/24/202109/07/2021$0.0500.49%0.53%$18.96
02/21/202003/09/2020$0.0751.54%2.05%$14.62
11/19/201912/05/2019$0.0751.42%1.4%$21.44
08/19/201908/30/2019$0.0751.11%1.24%$24.21
05/20/201906/05/2019$0.0751.22%1.22%$24.52
02/22/201903/11/2019$0.0751.2%1.32%$22.79
11/20/201812/06/2018$0.0751.36%1.44%$20.85
08/20/201808/31/2018$0.0751.2%1.19%$25.21
05/21/201806/06/2018$0.0751.24%1.29%$23.22
02/23/201803/12/2018$0.0751.01%0.99%$30.36
11/21/201712/07/2017$0.0750.97%1.04%$28.86
08/18/201709/01/2017$0.0751.4%1.38%$21.69
05/19/201706/07/2017$0.0751.25%1.3%$23.00
02/23/201703/13/2017$0.0751.39%1.39%$21.56
11/21/201612/08/2016$0.0751.46%1.35%$22.16
08/19/201609/02/2016$0.0751.56%1.54%$19.48
05/19/201606/07/2016$0.0751.61%1.54%$19.52
02/26/201603/15/2016$0.0501.14%1.19%$16.80
11/12/201512/04/2015$0.0501.21%1.22%$16.35
08/14/201509/08/2015$0.0501.35%1.41%$14.18
05/14/201506/02/2015$0.0501.19%1.31%$15.27
02/20/201503/10/2015$0.0501.13%1.16%$17.18
11/13/201412/05/2014$0.0501.3%1.23%$16.25
08/14/201409/08/2014$0.0501.24%1.14%$17.60
05/15/201406/03/2014$0.0501.1%1.13%$17.73
02/21/201403/11/2014$0.0500.83%0.79%$25.17
11/14/201312/06/2013$0.0500.92%0.86%$23.27
08/15/201309/09/2013$0.0501.09%1.04%$19.30
05/16/201306/04/2013$0.0501.18%1.13%$17.64
02/21/201303/12/2013$0.0501.15%1.1%$18.26
11/15/201212/07/2012$0.0500.38%0.35%$14.31
08/15/201209/06/2012$0.0500.39%0.39%$12.94
05/17/201206/04/2012$0.0500.39%0.43%$11.69
02/23/201203/16/2012$0.0500.32%0.33%$15.30
11/15/201112/02/2011$0.0500.32%0.35%$14.23
08/29/201109/12/2011$0.0500.32%0.39%$12.98
11/25/200812/16/2008$0.1354.93%4.45%$12.14
08/27/200809/16/2008$0.1352.72%2.9%$18.65
05/21/200806/10/2008$0.1352.54%2.54%$21.26
02/20/200803/03/2008$0.1352.65%2.79%$19.38
11/28/200712/07/2007$0.1352.79%2.79%$19.37
08/29/200709/07/2007$0.1352.33%2.43%$22.21
05/23/200706/01/2007$0.1251.77%1.73%$28.90
02/21/200703/02/2007$0.1251.55%1.64%$30.57
11/17/200612/01/2006$0.1251.68%1.73%$28.92
08/18/200609/01/2006$0.1251.83%1.82%$27.51
05/19/200606/02/2006$0.1001.5%1.43%$28.02
02/16/200603/03/2006$0.1001.48%1.49%$26.93
11/10/200512/02/2005$0.1001.38%1.44%$27.75
08/12/200509/02/2005$0.1001.39%1.37%$29.10
05/13/200506/03/2005$0.1001.49%1.42%$28.18
02/17/200503/04/2005$0.1001.34%1.37%$29.22
11/10/200412/03/2004$0.1001.39%1.33%$30.16
08/12/200409/03/2004$0.1001.57%1.46%$27.38
05/13/200406/04/2004$0.1001.41%1.42%$28.12
02/19/200403/05/2004$0.1001.36%1.34%$29.74
11/13/200312/05/2003$0.1001.52%1.41%$28.35
08/14/200309/05/2003$0.1001.62%1.54%$25.95
05/08/200306/06/2003$0.1001.78%1.61%$24.78
02/12/200303/07/2003$0.1002.04%1.98%$20.17
11/21/200212/06/2002$0.1001.59%1.59%$25.08
08/22/200209/06/2002$0.1001.65%1.71%$23.38
05/22/200206/07/2002$0.1001.47%1.52%$26.39
02/21/200203/08/2002$0.1001.65%1.52%$26.23
12/06/200112/21/2001$0.1001.92%1.88%$21.32
08/23/200109/07/2001$0.2504%4.1%$24.40
05/24/200106/08/2001$0.2504.3%4.24%$23.59
02/22/200103/09/2001$0.2503.81%3.78%$26.44
11/22/200012/08/2000$0.2504.16%3.48%$28.75
08/24/200009/08/2000$0.2504.26%4.46%$22.44
05/25/200006/09/2000$0.2504.07%4.37%$22.86
02/24/200003/10/2000$0.2404%4.06%$23.63
11/24/199912/10/1999$0.2403.72%3.76%$25.50
08/26/199909/10/1999$0.2403.25%3.37%$28.50
05/27/199906/11/1999$0.2403.38%3.44%$27.88
02/25/199903/12/1999$0.2303.61%3.57%$25.78
11/25/199812/11/1998$0.2302.83%3.2%$28.75
08/27/199809/11/1998$0.2303.19%3.32%$27.75
05/28/199806/12/1998$0.2302.63%2.69%$34.25
02/26/199803/13/1998$0.2202.51%2.44%$36.00
11/26/199712/12/1997$0.2203.05%2.97%$29.63
08/28/199709/12/1997$0.2202.65%2.51%$35.00
05/29/199706/13/1997$0.2203.07%3.03%$29.00
02/27/199703/14/1997$0.2103.05%3.08%$27.25
11/27/199612/16/1996$0.2103.17%3.26%$25.75
08/29/199609/17/1996$0.2100.74%0.73%$28.94
05/30/199606/17/1996$0.2100.69%0.7%$29.81
02/29/199603/18/1996$0.2000.7%0.65%$31.00
11/22/199512/11/1995$0.2000.77%0.73%$27.25
08/24/199509/11/1995$0.2000.7%0.68%$29.50
05/23/199506/13/1995$0.2000.67%0.76%$26.25
11/26/199012/14/1990$0.1322.22%2.08%$25.40
08/27/199009/14/1990$0.1322.3%2.3%$23.00
05/21/199006/08/1990$0.1321.71%1.75%$30.20
02/26/199003/16/1990$0.1321.9%1.89%$28.00
11/27/198912/15/1989$0.1201.5%1.58%$30.40
08/21/198909/08/1989$0.1201.52%1.46%$32.80
05/22/198906/16/1989$0.0961.42%1.31%$29.28
02/27/198903/17/1989$0.1021.74%1.86%$22.08
11/18/198812/09/1988$0.1021.86%1.74%$23.52
08/22/198809/09/1988$0.1021.53%1.53%$26.72
05/23/198806/10/1988$0.0901.3%1.33%$26.96
02/22/198803/11/1988$0.0901.44%1.22%$29.44
11/20/198712/11/1987$0.0901.62%1.56%$23.04
08/24/198709/11/1987$0.0600.77%0.83%$28.80
05/22/198706/12/1987$0.0751.37%1.39%$21.55
02/23/198703/13/1987$0.0751.26%1.26%$23.68
11/21/198611/28/1986$0.0751.36%1.36%$21.97
08/25/198609/01/1986$0.0751.21%1.21%$24.75
05/23/198605/30/1986$0.0640.56%0.56%$22.83
02/24/198603/03/1986$0.0640.6%0.6%$21.33
11/22/198511/29/1985$0.0640.75%0.75%$17.07
08/26/198509/02/1985$0.0640.82%0.82%$15.70
05/24/198505/31/1985$0.0550.77%0.77%$14.17
02/25/198503/04/1985$0.0550.93%0.93%$11.78
05/21/198405/28/1984$0.25015.02%15.02%$6.66
02/27/198403/05/1984$0.25014.84%14.84%$6.74
11/18/198311/25/1983$0.25013.32%13.32%$7.51
08/22/198308/29/1983$0.25013.02%13.02%$7.68
05/23/198305/30/1983$0.22514.85%14.85%$6.06
02/18/198302/25/1983$0.22514.85%14.85%$6.06
11/19/198211/26/1982$0.22516.22%16.22%$5.55
08/23/198208/30/1982$0.22524.52%24.52%$3.67
05/24/198205/31/1982$0.22518.67%18.67%$4.82
02/22/198203/01/1982$0.22518.18%18.18%$4.95
11/20/198111/27/1981$0.27519.93%19.93%$5.52

Projected Future Returns & Dividends for KELYA

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

Share price CAGR of -2.03%
Dividend CAGR of +0%

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

KELYA (DRIP)KELYA - No DRIP
Current Price$15.48$15.48
Start Shares645.99645.99
Start Value$10,000$10,000
  
After 10 years:
Final Share Count783.78645.99
Dividends Payment$0.06$0.06
Annual Dividends$191$158
Yield on cost1.91%1.58%
Share Price$12.61$12.61
Total Dividends$1,942$1,770
Final Value$9,880$9,913

Estimated Future Value + Dividends - KELYA

NOTE: Above numbers are our estimate based on KELYA'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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

Company Info

Kelly Services, Inc. (KELYA) had its IPO on 1980-03-17, and is traded on NASDAQ stock exchange.

Kelly Services, Inc. is a leading global provider of human capital solutions, serving a wide range of sectors. The enterprise organizes its operations across five distinct business divisions. The Professional & Industrial segment delivers flexible staffing, project-based engagements, and permanent recruitment services for roles spanning administrative support, specialized professional fields, light manufacturing, and customer service centers. Concurrently, the Science, Engineering & Technology division specializes in contingent, results-oriented, and direct-hire placements for positions in scientific research, clinical studies, various engineering disciplines, information technology, and telecommunications. The Education segment focuses on furnishing temporary personnel and executive search services to educational institutions, from early childhood learning environments to universities. Under its Outsourcing & Consulting arm, Kelly Services provides comprehensive talent management programs, encompassing full recruitment process outsourcing (RPO), outsourced payroll administration, strategic talent advisory, and other managed services. The International division extends staffing, RPO, and permanent placement solutions primarily to clients located throughout Europe and Mexico. With a substantial global footprint, Kelly Services caters to customers across North America (including the United States, Canada, Mexico, and Puerto Rico), various European nations (such as France, Switzerland, Portugal, Russia, the United Kingdom, Italy, Germany, and Ireland, among others), and the wider Asia-Pacific area. Established in 1946, the company maintains its corporate headquarters in Troy, Michigan.

KELYA website: https://www.kellyservices.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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount
Loading signals…

DCF Model — KELYA

Value from:
Pay up to today
—
vs current price $15.48
—
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 →