NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

MDU Resources Group, Inc. MDU | NYSE

$19.00 $0.39 | 2.10%
TREND SIGNAL:Signal available — unlock to view |2026-05-29

Company Overview:

Market Cap: $4.00B
Trailing PE: 20x
FWD PE *: 19.4x
Payout Ratio (TTM): 57.2%
52-Week Range: $18.24 - $22.98

* Forward PE is based on street estimates.

10 Year MDU Performance Metrics:

Total Return (with DRIP): 168.5% (10.38% CAGR)
Total Return (no DRIP): 139.2% (9.11% CAGR)
Share Price: 101.3% (7.25% CAGR)
Yield on Cost (with DRIP): 8.20%
Total Invested: $10,000
Total Value (with DRIP): $26,847
Total Return $ (with DRIP): $16,847
Dividend Increase: 91.5% (6.88% CAGR)
Dividend Yield (FWD): 3.05% ($0.58)
MDU 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
MDU Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
MDU Price CAGR:1Y: 0.00%2Y: 7.24%5Y: 10.07%10Y: 7.25%
MDU Dividend Charts
MDU - Dividends
MDU Dividend CAGR:1Y: 3.57%2Y: 5.61%5Y: 12.43%10Y: 7.37%
MDU - Dividend Payout Ratio
MDU Dividend Payout Ratio CAGR:1Y: 39.48%2Y: 152.44%5Y: 44.51%10Y: 0.00%
MDU - Dividend to Free Cash Flow Ratio
MDU Dividend to FCF Ratio CAGR:1Y: 162.19%2Y: 40.94%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

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

MDU - Revenue
MDU Revenue CAGR:1Y: 6.87%2Y: 4.38%5Y: -23.41%10Y: -9.72%
MDU - Earnings Per Share (EPS)
MDU EPS CAGR:1Y: 48.81%2Y: -42.26%5Y: -27.52%10Y: 0.00%
MDU - Net Income
🔓 See the full chart40% off right now · 7-day free trial
MDU Net Income CAGR:1Y: 54.14%2Y: -40.72%5Y: -26.67%10Y: 0.00%
MDU - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
MDU EBITDA CAGR:1Y: 18.70%2Y: 4.77%5Y: -13.08%10Y: -2.72%
MDU - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
MDU Free Cash Flow CAGR:1Y: -58.85%2Y: -24.78%5Y: 0.00%10Y: 0.00%
MDU - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
MDU Free Cash Flow / Share CAGR:1Y: 91.96%2Y: 62.29%5Y: 0.00%10Y: 0.00%
MDU - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
MDU Operating Income CAGR:1Y: 58.07%2Y: 10.07%5Y: -19.02%10Y: -6.00%
MDU - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
MDU Gross Profit CAGR:1Y: 20.24%2Y: 6.77%5Y: -13.37%10Y: -3.31%
MDU - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
MDU Shares Outstanding CAGR:1Y: 3.16%2Y: 1.72%5Y: 0.97%10Y: 0.79%
MDU - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
MDU Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
MDU - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
MDU Stock-Based Comp CAGR:1Y: 18.07%2Y: 0.00%5Y: 0.00%10Y: 0.00%
MDU - Expenses
🔓 See the full chart40% off right now · 7-day free trial
MDU Expenses CAGR:1Y: 24.88%2Y: -4.12%5Y: -7.69%10Y: -0.37%
MDU - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
MDU - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
MDU - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
MDU - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
MDU - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
MDU - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
MDU - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
MDU Revenue CAGR:1Y: 6.87%2Y: 4.38%5Y: -23.41%10Y: -9.72%

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

MDU - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
MDU Actual Revenue CAGR:1Y: 6.87%2Y: 4.38%5Y: -23.41%10Y: -9.72%
MDU - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
MDU Actual EPS CAGR:1Y: 48.81%2Y: -42.26%5Y: -27.52%10Y: 0.00%
MDU - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
MDU Actual Net Income CAGR:1Y: 54.14%2Y: -40.72%5Y: -26.67%10Y: 0.00%
MDU - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
MDU Actual EBITDA CAGR:1Y: 18.70%2Y: 4.77%5Y: -13.08%10Y: -2.72%

Ratios, Profit Margins & Return on Capital:

MDU - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
MDU Net Profit Margin CAGR:1Y: 44.90%2Y: -43.09%5Y: -4.20%10Y: 0.00%
MDU - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
MDU Gross Profit Margin CAGR:1Y: 227.12%2Y: 74.42%5Y: 40.02%10Y: 19.16%
MDU - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
MDU Price to Earnings CAGR:1Y: -14.24%2Y: 116.14%5Y: 54.88%10Y: 0.00%
MDU - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
MDU Price To Sales Ratio CAGR:1Y: 22.16%2Y: 21.23%5Y: 47.75%10Y: 21.38%
MDU - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
MDU Return on Capital Employed CAGR:1Y: 39.07%2Y: 6.91%5Y: -18.72%10Y: -8.21%
MDU - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
MDU Return on Invested Capital CAGR:1Y: 26.83%2Y: 7.96%5Y: -17.73%10Y: -6.08%

Compare stocks side-by-side

MDU Dividends Info:

Annual Dividend: $0.58
Forward Yield: 3.05%
Ex-Dividend Date: 2026-09-10
Lifetime Dividends / Share: $8.92

MDU Dividend History: Dates, Payments & Yield list

Below is a schedule of all MDU 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
09/10/202609/14/2026$0.1453.01%3.1%$18.72
06/11/202606/15/2026$0.1402.68%2.66%$21.05
03/12/202603/16/2026$0.1402.68%2.72%$20.61
12/11/202512/15/2025$0.1402.85%2.86%$19.56
09/11/202509/15/2025$0.1403.41%3.45%$16.25
06/12/202506/16/2025$0.1303.12%3.21%$16.19
03/13/202503/17/2025$0.1303.16%3.08%$16.90
12/12/202412/16/2024$0.1302.77%2.76%$18.85
09/12/202409/16/2024$0.1303.67%3.44%$15.11
06/13/202406/17/2024$0.1253.65%3.64%$13.72
03/13/202403/15/2024$0.1254.02%4.02%$12.44
12/13/202312/15/2023$0.1254.54%4.61%$10.85
09/13/202309/15/2023$0.1254.63%4.48%$11.15
06/12/202306/14/2023$0.2237.84%7.89%$11.28
03/08/202303/10/2023$0.1535.19%5.39%$11.34
12/07/202201/02/2023$0.0852.93%0%$0.00
09/07/202210/03/2022$0.0832.88%3.07%$10.75
06/08/202207/01/2022$0.0833.19%3.14%$10.51
03/09/202204/01/2022$0.0833.36%3.25%$10.18
12/08/202101/03/2022$0.0833.04%2.84%$11.65
09/08/202110/01/2021$0.0812.69%2.81%$11.51
06/09/202107/01/2021$0.0812.55%2.69%$12.02
03/10/202104/01/2021$0.0812.72%2.67%$12.08
12/09/202001/01/2021$0.0813.46%0%$0.00
09/09/202010/01/2020$0.0793.5%3.7%$8.51
06/10/202007/01/2020$0.0793.66%3.75%$8.40
03/11/202004/01/2020$0.0793.14%4.03%$7.83
12/11/201901/01/2020$0.0792.87%0%$0.00
09/11/201910/01/2019$0.0772.88%2.89%$10.66
06/12/201907/01/2019$0.0773.16%3.17%$9.72
03/13/201904/01/2019$0.0773.15%3.11%$9.88
12/12/201801/01/2019$0.0773.09%0%$0.00
09/12/201810/01/2018$0.0752.92%3.09%$9.71
06/13/201807/02/2018$0.0752.84%2.74%$10.95
03/07/201804/02/2018$0.0752.98%2.84%$10.58
12/13/201701/01/2018$0.0752.91%0%$0.00
09/13/201710/02/2017$0.0732.87%2.94%$9.96
06/06/201707/03/2017$0.0732.86%2.93%$9.98
03/07/201704/03/2017$0.0732.88%2.81%$10.41
12/06/201601/02/2017$0.0732.67%0%$0.00
09/06/201610/03/2016$0.0713.12%2.96%$9.62
06/07/201607/01/2016$0.0713.25%3.09%$9.22
03/08/201604/01/2016$0.0714.05%3.86%$7.38
12/08/201501/01/2016$0.0714.42%0%$0.00
09/08/201510/01/2015$0.0694.41%4.33%$6.40
06/09/201507/01/2015$0.0693.6%3.81%$7.27
03/10/201504/01/2015$0.0693.58%3.41%$8.12
12/09/201401/01/2015$0.0693.08%0%$0.00
09/09/201410/01/2014$0.0672.3%2.59%$10.42
06/10/201407/01/2014$0.0672.13%2.03%$13.26
03/11/201404/01/2014$0.0672.15%2.08%$12.98
12/10/201301/01/2014$0.0672.45%0%$0.00
09/10/201310/01/2013$0.0662.58%2.43%$10.78
06/11/201307/01/2013$0.0662.73%2.62%$9.99
03/12/201304/01/2013$0.0662.83%2.78%$9.42
12/11/201212/31/2012$0.0663.2%3.25%$8.07
09/11/201210/01/2012$0.0642.98%3.06%$8.32
06/12/201207/02/2012$0.0643.04%3.06%$8.31
03/06/201204/02/2012$0.0643.09%2.98%$8.53
12/06/201101/02/2012$0.0643.19%0%$0.00
09/06/201110/03/2011$0.0623.23%3.53%$7.00
06/07/201107/01/2011$0.0622.89%2.82%$8.76
03/08/201104/01/2011$0.0622.96%2.79%$8.84
12/07/201001/03/2011$0.0623.17%3.15%$7.83
09/07/201010/01/2010$0.0603.23%3.07%$7.79
06/08/201007/01/2010$0.0603.53%3.54%$6.76
03/09/201004/01/2010$0.0602.93%2.88%$8.32
12/08/200901/01/2010$0.0602.79%0%$0.00
09/08/200910/01/2009$0.0593.23%3.02%$7.79
06/09/200907/01/2009$0.0593.31%3.24%$7.28
03/10/200904/01/2009$0.0594.53%3.86%$6.10
12/09/200801/01/2009$0.0593%0%$0.00
09/09/200810/01/2008$0.0592.18%2.14%$10.99
06/10/200807/01/2008$0.0551.74%1.66%$13.26
03/11/200804/01/2008$0.0552.23%2.32%$9.50
12/11/200701/01/2008$0.0552.13%0%$0.00
09/11/200710/01/2007$0.0552.18%2.07%$10.65
06/12/200707/02/2007$0.0511.91%1.86%$11.00
03/06/200704/02/2007$0.0512.08%1.86%$11.05
12/12/200601/01/2007$0.0512.07%0%$0.00
09/12/200610/02/2006$0.0512.32%2.38%$8.63
06/06/200607/03/2006$0.0482.13%2.07%$9.31
03/07/200604/03/2006$0.0482.28%2.2%$8.75
12/06/200501/02/2006$0.0482.3%0%$0.00
09/06/200510/03/2005$0.0482.3%2.07%$9.29
06/07/200507/01/2005$0.0462.63%2.49%$7.31
03/08/200504/01/2005$0.0462.57%2.62%$6.95
12/07/200401/03/2005$0.0462.71%2.73%$6.68
09/07/200410/01/2004$0.0462.82%2.73%$6.68
06/08/200407/01/2004$0.0432.9%2.85%$6.05
03/09/200404/01/2004$0.0432.92%2.86%$6.02
12/09/200301/01/2004$0.0432.88%0%$0.00
09/09/200310/01/2003$0.0432.98%2.98%$5.78
06/10/200307/01/2003$0.0412.89%2.85%$5.68
03/11/200304/01/2003$0.0413.61%3.42%$4.74
12/10/200201/01/2003$0.0413.91%0%$0.00
09/10/200210/01/2002$0.0414.13%4.2%$3.86
06/11/200207/01/2002$0.0393.25%3.44%$4.51
03/12/200204/01/2002$0.0393.09%2.93%$5.30
12/11/200101/01/2002$0.0393.65%0%$0.00
09/11/200110/01/2001$0.0393.39%3.94%$3.94
06/12/200107/02/2001$0.0372.52%2.77%$5.37
03/06/200104/02/2001$0.0373.14%2.44%$6.09
12/12/200001/01/2001$0.0372.98%0%$0.00
09/12/200010/02/2000$0.0373.2%3.06%$4.85
06/06/200007/03/2000$0.0353.85%3.74%$3.79
03/07/200004/03/2000$0.0354.57%4.02%$3.53
12/07/199901/03/2000$0.0353.86%4.26%$3.33
09/07/199910/01/1999$0.0353.41%3.58%$3.96
06/08/199907/01/1999$0.0343.44%3.39%$3.98
03/09/199904/01/1999$0.0343.66%3.5%$3.86
12/08/199801/01/1999$0.0343.07%0%$0.00
09/08/199810/01/1998$0.0343.05%3.09%$4.37
06/09/199807/01/1998$0.0323.32%3.2%$4.04
03/10/199804/01/1998$0.0323.45%3.13%$4.14
12/09/199701/01/1998$0.0323.91%0%$0.00
09/09/199710/01/1997$0.0324.64%4.12%$3.14
06/10/199707/01/1997$0.0314.63%4.58%$2.73
03/11/199704/01/1997$0.0314.86%5.14%$2.43
12/10/199601/01/1997$0.0314.88%0%$0.00
09/10/199610/01/1996$0.0315.1%5.1%$2.45
06/11/199607/01/1996$0.0315.22%4.99%$2.46
03/12/199604/01/1996$0.0315.07%4.68%$2.62
12/12/199501/01/1996$0.0315.48%0%$0.00
09/12/199510/02/1995$0.0315.33%5.07%$2.42
06/02/199507/03/1995$0.0305.56%5.38%$2.23
03/03/199504/03/1995$0.0306.06%5.94%$2.02
12/02/199401/02/1995$0.0306.25%0%$0.00
09/01/199410/03/1994$0.0305.8%5.88%$2.04
06/03/199407/01/1994$0.0295.6%5.85%$2.00
03/04/199404/01/1994$0.0295.2%0%$0.00
12/03/199301/03/1994$0.0295%4.96%$2.36
09/02/199310/01/1993$0.0295.11%4.92%$2.38
06/04/199307/01/1993$0.0284.73%4.94%$2.25
03/05/199304/01/1993$0.0285.42%5.05%$2.20
12/04/199201/01/1993$0.0285.81%0%$0.00
09/03/199210/01/1992$0.0286.07%5.84%$1.90
06/05/199207/01/1992$0.0276.47%6%$1.80
03/06/199204/01/1992$0.0275.84%5.57%$1.94
12/06/199101/01/1992$0.0276%0%$0.00
09/06/199110/01/1991$0.0276.75%6.28%$1.72
06/07/199107/01/1991$0.0276.71%6.8%$1.59
03/08/199104/01/1991$0.0276.87%6.96%$1.53
12/07/199001/01/1991$0.0277.1%0%$0.00
09/07/199010/01/1990$0.0277.61%7.4%$1.44
06/08/199007/02/1990$0.0276.92%6.96%$1.53
03/02/199004/02/1990$0.0277.01%6.66%$1.60
12/08/198901/01/1990$0.0307.37%0%$0.00

Projected Future Returns & Dividends for MDU

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

Share price CAGR of +7.25%
Dividend CAGR of +7.41%

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

MDU (DRIP)MDU - No DRIP
Current Price$19.00$19.00
Start Shares526.32526.32
Start Value$10,000$10,000
  
After 10 years:
Final Share Count714.87526.32
Dividends Payment$0.30$0.30
Annual Dividends$847$624
Yield on cost8.47%6.24%
Share Price$38.24$38.24
Total Dividends$5,100$4,300
Final Value$27,338$24,427

Estimated Future Value + Dividends - MDU

NOTE: Above numbers are our estimate based on MDU'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

MDU Resources Group, Inc. (MDU) had its IPO on 1987-11-05, and is traded on NYSE stock exchange.

MDU Resources Group, Inc. operates across two primary sectors within the United States: regulated energy provision and a diverse range of construction materials and services. Its Electric division is responsible for producing, moving, and supplying electricity to homes, businesses, industrial facilities, and municipalities across Montana, North Dakota, South Dakota, and Wyoming. This segment manages an extensive network comprising 3,500 miles of high-voltage transmission lines and 4,800 miles of local distribution lines. The Natural Gas Distribution segment delivers natural gas to residential, commercial, and industrial clients in Idaho, Minnesota, Montana, North Dakota, Oregon, South Dakota, Washington, and Wyoming, also providing supplemental supply management services. Through its Pipeline operations, the company offers natural gas conveyance and subsurface storage solutions via a regulated pipeline network, predominantly serving the Rocky Mountain and northern Great Plains areas. Additionally, this segment delivers cathodic protection and other associated energy services. The Construction Materials and Contracting division extracts, refines, and markets construction aggregates; manufactures and sells asphalt mixtures; and furnishes ready-mix concrete. This arm of the business also trades cement, pre-finished concrete goods, and various other building supplies, alongside offering related contracting expertise. Furthermore, the Construction Services segment specializes in the design, installation, and upkeep of electrical and communication cabling and infrastructure, fire suppression systems, and mechanical piping. Its activities encompass both overhead and subterranean electrical, gas, and communication networks, as well as the fabrication and supply of equipment for transmission line construction. This segment caters to a diverse clientele including manufacturing firms, commercial enterprises, industrial facilities, transportation entities, institutional bodies, renewable energy developers, governmental agencies, and utility providers. Established in 1924, MDU Resources Group, Inc. maintains its corporate headquarters in Bismarck, North Dakota.

MDU website: https://www.mdu.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 — MDU

Value from:
Pay up to today
—
vs current price $19.00
—
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
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →