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 »

Northland Power Inc. NPIFF | OTC

$15.91 $0.23 | 1.47%
SIGNAL:Signal available — unlock to view |2026-09-22 |F&G 58 |RSI 60.0

Company Overview:

Market Cap: $4.16B
Trailing PE: N/A
FWD PE *: 12x
Payout Ratio (TTM): —
52-Week Range: $11.43 - $18.44

* Forward PE is based on street estimates.

10 Year NPIFF Performance Metrics:

Total Return (with DRIP): 31.2% (2.75% CAGR)
Total Return (no DRIP): 31.4% (2.77% CAGR)
Share Price: -14.7% (-1.58% CAGR)
Yield on Cost (with DRIP): 4.20%
Total Invested: $10,000
Total Value (with DRIP): $13,121
Total Return $ (with DRIP): $3,121
Dividend Increase: -36.1% (-4.42% CAGR)
Dividend Yield (FWD): 3.20% ($0.51)
NPIFF 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
NPIFF Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
NPIFF Price CAGR:1Y: -3.81%2Y: -3.99%5Y: -12.91%10Y: -1.52%
NPIFF Dividend Charts
NPIFF - Dividends
NPIFF Dividend CAGR:1Y: -41.18%2Y: -23.46%5Y: -11.75%10Y: -4.56%
NPIFF - Dividend Payout Ratio
NPIFF Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - Dividend to Free Cash Flow Ratio
NPIFF Dividend to FCF Ratio CAGR:1Y: 88.05%2Y: 0.00%5Y: 15.36%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)
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
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
Try it free for 7 days
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
Try it free for 7 days
You save $422.40 (55%)

NPIFF Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

NPIFF - Revenue
NPIFF Revenue CAGR:1Y: 0.60%2Y: -1.60%5Y: 4.64%10Y: 11.23%
NPIFF - Earnings Per Share (EPS)
NPIFF EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - Net Income
NPIFF Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - EBITDA
NPIFF EBITDA CAGR:1Y: 5.99%2Y: -3.75%5Y: 2.97%10Y: 11.48%
NPIFF - Free Cash Flow
NPIFF Free Cash Flow CAGR:1Y: -67.26%2Y: 0.00%5Y: -12.19%10Y: 0.00%
NPIFF - Free Cash Flow / Share
NPIFF Free Cash Flow / Share CAGR:1Y: -54.82%2Y: 0.00%5Y: -14.59%10Y: 0.00%
NPIFF - Operating Income
NPIFF Operating Income CAGR:1Y: 2.61%2Y: 6,824.10%5Y: 0.34%10Y: 7.27%
NPIFF - Gross Profit
NPIFF Gross Profit CAGR:1Y: -33.24%2Y: -3.16%5Y: -1.56%10Y: 9.43%
NPIFF - Shares Outstanding
NPIFF Shares Outstanding CAGR:1Y: 0.00%2Y: 0.94%5Y: 3.50%10Y: 3.59%
NPIFF - Share Buybacks
NPIFF Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - Stock-Based Comp
NPIFF Stock-Based Comp CAGR:1Y: 0.00%2Y: -12.29%5Y: 0.00%10Y: 0.00%
NPIFF - Expenses
NPIFF Expenses CAGR:1Y: 14.78%2Y: -64.49%5Y: -20.11%10Y: -26.99%

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

NPIFF - REVENUE: Actual + Estimates
NPIFF Actual Revenue CAGR:1Y: 0.60%2Y: -1.60%5Y: 4.64%10Y: 11.23%
NPIFF - EPS: Actual + Estimates
NPIFF Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - NET INCOME: Actual + Estimates
NPIFF Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - EBITDA: Actual + Estimates
NPIFF Actual EBITDA CAGR:1Y: 5.99%2Y: -3.75%5Y: 2.97%10Y: 11.48%

Ratios, Profit Margins & Return on Capital:

NPIFF - Net Profit Margin
NPIFF Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - Gross Profit Margin
NPIFF Gross Profit Margin CAGR:1Y: -1.59%2Y: 6.31%5Y: -5.92%10Y: -1.62%
NPIFF - Price to Earnings
NPIFF Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
NPIFF - Price To Sales Ratio
NPIFF Price To Sales Ratio CAGR:1Y: 1.00%2Y: -1.68%5Y: -13.49%10Y: -6.37%
NPIFF - Return on Capital Employed
NPIFF Return on Capital Employed CAGR:1Y: 0.67%2Y: -10.54%5Y: -3.58%10Y: 2.51%
NPIFF - Return on Invested Capital
NPIFF Return on Invested Capital CAGR:1Y: 127.65%2Y: 4.87%5Y: 7.63%10Y: 2.87%

Compare stocks side-by-side

NPIFF Dividends Info:

Annual Dividend: $0.504
Forward Yield: 3.17%
Ex-Dividend Date: 2026-09-29
Lifetime Dividends / Share: $13.81

NPIFF Dividend History: Dates, Payments & Yield list

Below is a schedule of all NPIFF 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
09/29/202610/15/2026$0.0423.17%0%$0.00
08/31/202609/15/2026$0.0433.5%3.43%$15.16
07/31/202608/17/2026$0.0433.32%3.33%$15.43
06/30/202607/15/2026$0.0423.22%3.28%$15.42
05/29/202606/15/2026$0.0443.08%3.22%$16.22
04/30/202605/15/2026$0.0443.07%3.17%$16.70
03/31/202604/15/2026$0.0433.09%3.03%$17.04
02/27/202603/16/2026$0.0443.3%3.32%$15.90
01/30/202602/17/2026$0.0443.85%3.69%$14.40
12/31/202501/15/2026$0.0444.04%3.84%$13.70
01/02/202601/15/2026$0.0443.94%3.84%$13.70
11/28/202512/15/2025$0.0727.07%6.81%$12.63
10/31/202511/17/2025$0.0714.68%6.55%$13.09
09/29/202510/15/2025$0.0725.22%4.92%$17.52
08/29/202509/15/2025$0.0735.38%5.25%$16.63
07/31/202508/15/2025$0.0725.29%5.47%$15.85
06/30/202507/15/2025$0.0735.6%5.17%$17.03
05/30/202506/02/2025$0.0725.78%5.85%$14.77
04/30/202505/02/2025$0.0726.37%6.51%$13.28
03/31/202504/02/2025$0.0706.11%6.09%$13.79
02/28/202503/03/2025$0.0696.09%6.18%$13.40
01/31/202502/03/2025$0.0697.1%7.36%$11.25
12/31/202401/02/2025$0.0706.67%6.64%$12.66
11/29/202412/02/2024$0.0715.92%5.94%$14.34
10/31/202411/15/2024$0.0725.65%5.99%$14.36
09/27/202410/15/2024$0.0745.09%5.66%$15.67
08/30/202409/16/2024$0.0745.78%5.32%$16.72
07/31/202408/15/2024$0.0725.19%5.13%$16.93
06/28/202407/15/2024$0.0735.09%4.9%$17.89
05/31/202406/17/2024$0.0735.15%5.09%$17.29
04/29/202405/15/2024$0.0735.84%5.26%$16.69
03/27/202404/15/2024$0.0745.36%5.6%$15.80
02/28/202403/15/2024$0.0745.22%5.32%$16.64
01/30/202402/15/2024$0.0754.86%4.98%$17.97
12/28/202301/15/2024$0.0764.98%4.9%$18.50
11/29/202312/15/2023$0.0745.49%4.87%$18.13
10/30/202311/15/2023$0.0726.03%5.3%$16.38
09/28/202310/16/2023$0.0745.47%5.65%$15.73
08/30/202309/15/2023$0.0744.72%4.97%$17.82
07/28/202308/15/2023$0.0764.67%5.36%$16.98
06/29/202307/17/2023$0.0754.39%4.46%$20.31
05/30/202306/15/2023$0.0744.06%4.29%$20.66
04/27/202305/15/2023$0.0733.56%3.94%$22.22
03/30/202304/17/2023$0.0743.57%3.51%$25.27
02/27/202303/15/2023$0.0733.6%3.61%$24.27
01/30/202302/15/2023$0.0753.36%3.65%$24.56
12/29/202201/16/2023$0.0743.19%3.13%$28.26
11/29/202212/15/2022$0.0743.19%3%$29.42
10/28/202211/15/2022$0.0743.05%3.08%$28.82
09/28/202210/17/2022$0.0732.94%3.13%$28.17
08/30/202209/15/2022$0.0772.7%2.73%$34.02
07/28/202208/15/2022$0.0782.86%2.64%$35.52
06/29/202207/15/2022$0.0783.15%3.05%$30.50
05/31/202206/15/2022$0.0793.13%3.32%$28.58
05/27/202206/15/2022$0.0773.04%3.24%$28.58
04/28/202205/16/2022$0.0783.03%3.11%$30.11
03/30/202204/18/2022$0.0802.89%3.09%$31.10
02/25/202203/15/2022$0.0783.12%2.92%$32.07
01/28/202202/15/2022$0.0793.41%3.31%$28.68
12/30/202101/17/2022$0.0783.18%3.35%$28.11
11/29/202112/15/2021$0.0783.1%3.28%$28.70
10/28/202111/15/2021$0.0812.99%3.11%$31.26
09/28/202110/15/2021$0.0792.97%2.86%$33.11
08/30/202109/15/2021$0.0792.88%2.89%$33.00
07/29/202108/16/2021$0.0802.78%3.03%$31.84
06/29/202107/15/2021$0.0812.84%2.87%$33.78
05/28/202106/15/2021$0.0832.96%2.91%$34.19
04/29/202105/17/2021$0.0812.81%3.07%$31.78
03/30/202104/15/2021$0.0792.68%2.72%$34.92
02/25/202103/15/2021$0.0802.85%2.67%$35.86
01/28/202102/16/2021$0.0782.55%2.41%$38.84
12/30/202001/15/2021$0.0782.63%2.58%$36.41
11/27/202012/15/2020$0.0772.64%2.61%$35.43
10/29/202011/16/2020$0.0752.79%2.82%$31.86
09/29/202010/15/2020$0.0752.95%2.72%$32.96
08/28/202009/15/2020$0.0763.23%3.23%$28.35
07/30/202008/17/2020$0.0753.34%3.25%$27.66
06/29/202007/15/2020$0.0733.6%3.37%$26.02
05/28/202006/15/2020$0.0733.85%3.62%$24.12
04/29/202005/15/2020$0.0713.9%3.98%$21.39
03/30/202004/15/2020$0.0724.55%4.14%$20.87
02/27/202003/16/2020$0.0754.05%5.15%$17.45
01/30/202002/18/2020$0.0764.02%3.75%$24.20
12/30/201901/15/2020$0.0764.35%4.24%$21.49
11/29/201912/16/2019$0.0754.37%4.34%$20.79
10/30/201911/15/2019$0.0764.62%4.43%$20.54
09/27/201910/15/2019$0.0754.72%4.61%$19.52
08/29/201909/16/2019$0.0754.78%4.94%$18.28
07/30/201908/15/2019$0.0764.7%4.8%$18.99
06/27/201907/15/2019$0.0764.71%4.72%$19.38
05/30/201906/17/2019$0.0744.8%4.8%$18.50
04/29/201905/15/2019$0.0745.02%4.79%$18.61
03/28/201904/15/2019$0.0745.07%5.01%$17.83
02/27/201903/15/2019$0.0764.95%4.65%$19.64
01/30/201902/15/2019$0.0755%4.9%$18.35
12/28/201801/15/2019$0.0735.55%5.2%$16.94
11/29/201812/14/2018$0.0755.4%5.31%$17.00
10/30/201811/15/2018$0.0765.83%5.76%$15.86
09/27/201810/16/2018$0.0775.51%5.72%$16.06
08/30/201809/17/2018$0.0775.47%5.35%$17.29
07/30/201808/15/2018$0.0775.03%5.36%$17.22
06/28/201807/16/2018$0.0754.9%4.78%$18.93
05/30/201806/15/2018$0.0774.98%4.99%$18.51
04/27/201805/15/2018$0.0785.27%4.96%$18.82
03/28/201804/16/2018$0.0785.32%5.12%$18.20
02/27/201803/15/2018$0.0795.46%5.54%$17.10
01/30/201802/15/2018$0.0815.23%5.66%$17.20
12/28/201701/15/2018$0.0795.16%5.23%$18.22
11/29/201712/15/2017$0.0704.58%4.66%$18.02
10/30/201711/15/2017$0.0704.44%4.54%$18.53
09/28/201710/16/2017$0.0724.67%4.62%$18.74
08/29/201709/15/2017$0.0724.52%4.44%$19.46
07/27/201708/15/2017$0.0724.65%4.66%$18.53
06/28/201707/17/2017$0.0684.63%4.47%$18.25
04/26/201705/15/2017$0.0664.44%4.71%$16.90
03/29/201704/17/2017$0.0674.33%4.36%$18.50
02/24/201703/15/2017$0.0694.49%4.48%$18.39
01/27/201702/15/2017$0.0694.57%4.41%$18.66
12/28/201601/04/2017$0.0664.64%4.64%$17.06
11/28/201612/05/2016$0.0674.97%4.97%$16.19
10/27/201611/03/2016$0.0674.43%4.43%$18.15
09/28/201610/05/2016$0.0684.57%4.57%$17.87
08/29/201609/05/2016$0.0694.44%4.44%$18.65
07/27/201608/03/2016$0.0684.4%4.4%$18.55
06/28/201607/05/2016$0.0694.93%4.93%$16.81
05/27/201606/03/2016$0.0694.91%4.91%$16.88
04/27/201605/04/2016$0.0715.1%5.1%$16.72
03/29/201604/05/2016$0.0685.17%5.17%$15.79
02/25/201603/03/2016$0.0665.76%5.76%$13.76
01/27/201602/03/2016$0.0645.82%5.82%$13.20
12/29/201501/05/2016$0.0655.72%5.72%$13.63
11/27/201512/04/2015$0.0686.02%6.02%$13.55
10/28/201511/04/2015$0.0686.24%6.24%$13.07
09/28/201510/05/2015$0.0676.28%6.28%$12.81
08/27/201509/03/2015$0.0686.58%6.58%$12.40
07/29/201508/05/2015$0.0706.89%6.89%$12.19
06/26/201507/03/2015$0.0736.5%6.5%$13.48
05/27/201506/03/2015$0.0726.52%6.52%$13.25
04/28/201505/05/2015$0.0746.03%6.03%$14.72
03/27/201504/03/2015$0.0726.31%6.31%$13.70
02/25/201503/04/2015$0.0726.49%6.49%$13.32
01/28/201502/04/2015$0.0736.33%6.33%$13.84
12/29/201401/05/2015$0.0776.93%6.93%$13.33
11/26/201412/03/2014$0.0806.25%6.25%$15.37
10/29/201411/05/2014$0.0816.4%6.4%$15.18
09/26/201410/03/2014$0.0816.37%6.37%$15.26
08/27/201409/03/2014$0.0825.91%5.91%$16.66
07/29/201408/05/2014$0.0836.06%6.06%$16.43
06/26/201407/03/2014$0.0845.92%5.92%$17.04
05/28/201406/04/2014$0.0835.95%5.95%$16.73
04/28/201405/05/2014$0.0826.19%6.19%$15.90
03/27/201404/03/2014$0.0816.42%6.42%$15.15
02/26/201403/05/2014$0.0816.59%6.59%$14.76
01/29/201402/05/2014$0.0816.8%6.8%$14.29
12/27/201301/03/2014$0.0857.15%7.15%$14.27
11/26/201312/03/2013$0.0907.06%7.06%$15.29
10/29/201311/05/2013$0.0906.51%6.51%$16.59
09/26/201310/03/2013$0.0907.26%7.26%$14.88
08/28/201309/04/2013$0.0907.96%7.96%$13.57
07/29/201308/05/2013$0.0906.57%6.57%$16.44
06/26/201307/03/2013$0.0906.57%6.57%$16.43
05/29/201306/05/2013$0.0905.9%5.9%$18.32
04/26/201305/03/2013$0.0905.87%5.87%$18.41
03/26/201304/02/2013$0.0906.05%6.05%$17.86
02/26/201303/05/2013$0.0905.76%5.76%$18.75
01/29/201302/05/2013$0.0905.52%5.52%$19.56
12/27/201201/03/2013$0.0905.72%5.72%$18.89
11/28/201212/05/2012$0.0905.73%5.73%$18.85
10/29/201211/05/2012$0.0905.68%5.66%$19.07
09/26/201210/03/2012$0.0905.68%5.68%$19.01
08/29/201209/05/2012$0.0905.71%5.71%$18.92
07/27/201208/03/2012$0.0905.86%5.86%$18.42
05/29/201206/05/2012$0.0906.16%6.16%$17.53
04/26/201205/03/2012$0.0906.2%6.2%$17.43
03/28/201204/04/2012$0.0906.24%6.24%$17.31
02/27/201203/05/2012$0.0906.24%6.24%$17.31
01/27/201202/03/2012$0.0906.49%6.49%$16.65
12/28/201101/04/2012$0.0906.16%6.16%$17.53
11/28/201112/05/2011$0.0906.71%6.71%$16.09
10/27/201111/03/2011$0.0906.66%6.66%$16.22
09/28/201110/05/2011$0.0906.85%6.85%$15.76
08/29/201109/05/2011$0.0906.93%6.93%$15.59
07/27/201108/03/2011$0.0906.3%6.3%$17.13
06/28/201107/05/2011$0.0906.72%6.72%$16.06

Projected Future Returns & Dividends for NPIFF

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

Share price CAGR of -1.52%
Dividend CAGR of -4.7%

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

NPIFF (DRIP)NPIFF - No DRIP
Current Price$15.91$15.91
Start Shares628.54628.54
Start Value$10,000$10,000
  
After 10 years:
Final Share Count826.75628.54
Dividends Payment$0.03$0.03
Annual Dividends$257$196
Yield on cost2.57%1.96%
Share Price$13.65$13.65
Total Dividends$2,949$2,575
Final Value$11,288$11,156

Estimated Future Value + Dividends - NPIFF

NOTE: Above numbers are our estimate based on NPIFF'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)
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
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
Try it free for 7 days
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
Try it free for 7 days
You save $422.40 (55%)

Company Info

Northland Power Inc. (NPIFF) had its IPO on 2008-04-03, and is traded on OTC stock exchange.

Northland Power Inc. operates as a power producer in Canada, the Netherlands, Germany, Colombia, Spain, the United States, and internationally. The company produces electricity from renewable resources, such as offshore and onshore wind; solar; natural gas; and battery energy storage for sale under power purchase agreements and other revenue arrangements. As of December 31, 2025, it owned or had a net economic interest in 3,014 MW of power-producing facilities with a total gross operating capacity of approximately 3,498 MW and a regulated utility. The company was founded in 1987 and is headquartered in Toronto, Canada.

NPIFF website: https://www.northlandpower.com


Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)
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
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
Try it free for 7 days
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
Try it free for 7 days
You save $422.40 (55%)
Loading signals…

DCF Model — NPIFF

Value from:
Pay up to today
—
vs current price $15.91
—
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 →