Patterson-UTI Energy, Inc. PTEN | NASDAQ
$10.14
$0.19 | 1.91%
TREND SIGNAL:
|2026-11-04
|2026-11-04
Company Overview:
Market Cap:
$3.88B
Trailing PE:
N/A
FWD PE *:
30.1x
Payout Ratio (TTM):
—
52-Week Range:
$5.24 - $13.39
* Forward PE is based on street estimates.
10 Year PTEN Performance Metrics:
Total Return (with DRIP):
-41.7% (-5.26% CAGR)
Total Return (no DRIP):
-43.8% (-5.60% CAGR)
Share Price:
-53.2% (-7.31% CAGR)
Yield on Cost (with DRIP):
2.30%
Total Invested:
$10,000
Total Value (with DRIP):
$5,827
Total Return $ (with DRIP):
-$4,173
Dividend Increase:
400.0% (17.98% CAGR)
Dividend Yield (FWD):
3.94% ($0.40)
PTEN 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
PTEN Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
PTEN Price CAGR:1Y: 67.05%2Y: 9.22%5Y: 1.61%10Y: -7.31%
PTEN Dividend Charts
PTEN Dividend CAGR:1Y: 25.00%2Y: 11.80%5Y: 37.97%10Y: 17.46%
PTEN Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
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
$14.25/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
25% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$24/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
25% Lifetime Discount
ULTRA
$64/mo
$48/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
25% Lifetime Discount
PRO
$171 ($14.25/mo)
$128.25/yr ($10.69/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 44% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$216/yr ($18/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 44% Lifetime Discount
ULTRA
$576 ($48/mo)
$432/yr ($36/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 44% Lifetime Discount
PTEN Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
PTEN Revenue CAGR:1Y: 14.14%2Y: -0.55%5Y: 30.26%10Y: 20.61%
PTEN EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN EBITDA CAGR:1Y: 24.15%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Free Cash Flow / Share CAGR:1Y: 125.97%2Y: 19.07%5Y: 0.00%10Y: 3.73%
PTEN Operating Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Gross Profit CAGR:1Y: 11.94%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Shares Outstanding CAGR:1Y: 0.40%2Y: -0.95%5Y: 15.26%10Y: 10.14%
PTEN Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Revenue CAGR:1Y: 14.14%2Y: -0.55%5Y: 30.26%10Y: 20.61%
PTEN Revenue CAGR:1Y: 14.14%2Y: -0.55%5Y: 30.26%10Y: 20.61%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
PTEN Actual Revenue CAGR:1Y: 14.14%2Y: -0.55%5Y: 30.26%10Y: 20.61%
PTEN Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Actual EBITDA CAGR:1Y: 24.15%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
PTEN Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Gross Profit Margin CAGR:1Y: -2.08%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Price To Sales Ratio CAGR:1Y: 82.88%2Y: 18.50%5Y: -8.15%10Y: -15.00%
PTEN Return on Capital Employed CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
PTEN Dividends Info:
Annual Dividend:
$0.4
Forward Yield:
3.94%
Ex-Dividend Date:
2026-09-01
Lifetime Dividends / Share:
$5.52
PTEN Dividend History: Dates, Payments & Yield list
Below is a schedule of all PTEN 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 |
|---|---|---|---|---|---|
| 09/01/2026 | 09/03/2026 | $0.100 | 3.13% | 3.19% | $12.55 |
| 06/01/2026 | 06/03/2026 | $0.100 | 3.47% | 3.33% | $12.01 |
| 03/02/2026 | 03/04/2026 | $0.100 | 4.54% | 4.51% | $8.87 |
| 12/01/2025 | 12/03/2025 | $0.080 | 5.45% | 5.1% | $6.28 |
| 09/02/2025 | 09/04/2025 | $0.080 | 5.57% | 5.49% | $5.83 |
| 06/02/2025 | 06/04/2025 | $0.080 | 5.81% | 5.7% | $5.61 |
| 03/03/2025 | 03/05/2025 | $0.080 | 4.27% | 4.38% | $7.30 |
| 12/02/2024 | 12/04/2024 | $0.080 | 3.84% | 3.91% | $8.19 |
| 09/03/2024 | 09/05/2024 | $0.080 | 3.67% | 3.84% | $8.33 |
| 06/03/2024 | 06/05/2024 | $0.080 | 3.08% | 3.09% | $10.35 |
| 02/29/2024 | 03/04/2024 | $0.080 | 2.77% | 2.75% | $11.63 |
| 11/30/2023 | 12/04/2023 | $0.080 | 2.73% | 2.71% | $11.82 |
| 09/06/2023 | 09/08/2023 | $0.080 | 2.24% | 2.13% | $15.00 |
| 05/31/2023 | 06/02/2023 | $0.080 | 3.29% | 2.9% | $11.04 |
| 03/01/2023 | 03/03/2023 | $0.080 | 2.23% | 2.14% | $14.98 |
| 11/30/2022 | 12/15/2022 | $0.080 | 1.78% | 1.92% | $16.64 |
| 08/31/2022 | 09/15/2022 | $0.040 | 1.07% | 1.09% | $14.67 |
| 06/01/2022 | 06/16/2022 | $0.040 | 0.85% | 1% | $15.94 |
| 03/02/2022 | 03/17/2022 | $0.040 | 1.09% | 1.06% | $15.12 |
| 12/01/2021 | 12/16/2021 | $0.020 | 1.15% | 0.97% | $8.28 |
| 09/01/2021 | 09/16/2021 | $0.020 | 1.05% | 1% | $8.03 |
| 06/02/2021 | 06/17/2021 | $0.020 | 0.81% | 0.8% | $10.03 |
| 03/03/2021 | 03/18/2021 | $0.020 | 1.05% | 1.03% | $7.78 |
| 12/02/2020 | 12/17/2020 | $0.020 | 1.71% | 1.39% | $5.75 |
| 09/02/2020 | 09/17/2020 | $0.020 | 2.2% | 2.31% | $3.47 |
| 06/03/2020 | 06/18/2020 | $0.020 | 1.8% | 1.77% | $4.52 |
| 03/04/2020 | 03/19/2020 | $0.040 | 2.98% | 7.37% | $2.17 |
| 12/04/2019 | 12/19/2019 | $0.040 | 1.72% | 1.59% | $10.05 |
| 09/04/2019 | 09/19/2019 | $0.040 | 1.89% | 1.66% | $9.64 |
| 06/05/2019 | 06/20/2019 | $0.040 | 1.53% | 1.34% | $11.93 |
| 03/06/2019 | 03/21/2019 | $0.040 | 1.23% | 1.09% | $14.67 |
| 12/06/2018 | 12/20/2018 | $0.040 | 1.25% | 1.55% | $10.29 |
| 09/05/2018 | 09/20/2018 | $0.040 | 0.97% | 0.89% | $17.89 |
| 06/06/2018 | 06/21/2018 | $0.040 | 0.84% | 0.9% | $17.86 |
| 03/07/2018 | 03/22/2018 | $0.020 | 0.42% | 0.42% | $18.91 |
| 12/06/2017 | 12/21/2017 | $0.020 | 0.38% | 0.35% | $22.97 |
| 09/06/2017 | 09/21/2017 | $0.020 | 0.46% | 0.41% | $19.36 |
| 06/06/2017 | 06/22/2017 | $0.020 | 0.37% | 0.41% | $19.52 |
| 03/06/2017 | 03/22/2017 | $0.020 | 0.29% | 0.33% | $24.57 |
| 12/06/2016 | 12/22/2016 | $0.020 | 0.28% | 0.3% | $26.88 |
| 09/06/2016 | 09/22/2016 | $0.020 | 0.39% | 0.41% | $19.53 |
| 06/07/2016 | 06/23/2016 | $0.020 | 0.37% | 0.37% | $21.61 |
| 03/08/2016 | 03/24/2016 | $0.100 | 2.3% | 2.36% | $16.93 |
| 12/08/2015 | 12/24/2015 | $0.100 | 2.77% | 2.54% | $15.75 |
| 09/08/2015 | 09/24/2015 | $0.100 | 2.72% | 2.87% | $13.92 |
| 06/08/2015 | 06/24/2015 | $0.100 | 1.91% | 2.06% | $19.38 |
| 03/09/2015 | 03/25/2015 | $0.100 | 2.25% | 2.1% | $19.04 |
| 12/08/2014 | 12/24/2014 | $0.100 | 2.62% | 2.41% | $16.63 |
| 09/08/2014 | 09/24/2014 | $0.100 | 1.23% | 1.21% | $33.19 |
| 06/10/2014 | 06/26/2014 | $0.100 | 1.2% | 1.16% | $34.41 |
| 03/10/2014 | 03/27/2014 | $0.100 | 1.36% | 1.33% | $30.15 |
| 12/13/2013 | 12/31/2013 | $0.050 | 0.84% | 0.79% | $25.32 |
| 09/12/2013 | 09/30/2013 | $0.050 | 0.98% | 0.94% | $21.38 |
| 06/12/2013 | 06/28/2013 | $0.050 | 1% | 1.03% | $19.36 |
| 03/13/2013 | 03/29/2013 | $0.050 | 0.82% | 0.87% | $22.94 |
| 12/12/2012 | 12/28/2012 | $0.050 | 1.12% | 1.1% | $18.12 |
| 09/12/2012 | 09/28/2012 | $0.050 | 1.22% | 1.26% | $15.82 |
| 06/13/2012 | 06/29/2012 | $0.050 | 1.45% | 1.37% | $14.56 |
| 03/13/2012 | 03/30/2012 | $0.050 | 1.07% | 1.16% | $17.29 |
| 12/13/2011 | 12/30/2011 | $0.050 | 1.03% | 1% | $19.98 |
| 09/13/2011 | 09/30/2011 | $0.050 | 0.87% | 1.15% | $17.34 |
| 06/13/2011 | 06/30/2011 | $0.050 | 0.7% | 0.63% | $31.61 |
| 03/11/2011 | 03/30/2011 | $0.050 | 0.74% | 0.69% | $28.91 |
| 12/13/2010 | 12/30/2010 | $0.050 | 0.91% | 0.92% | $21.68 |
| 09/13/2010 | 09/30/2010 | $0.050 | 1.21% | 1.17% | $17.08 |
| 06/11/2010 | 06/30/2010 | $0.050 | 1.36% | 1.55% | $12.87 |
| 03/11/2010 | 03/30/2010 | $0.050 | 1.28% | 1.43% | $13.98 |
| 12/11/2009 | 12/30/2009 | $0.050 | 1.32% | 1.28% | $15.67 |
| 09/11/2009 | 09/30/2009 | $0.050 | 1.37% | 1.32% | $15.10 |
| 06/11/2009 | 06/30/2009 | $0.050 | 1.35% | 1.56% | $12.86 |
| 03/10/2009 | 03/31/2009 | $0.050 | 2.33% | 2.23% | $8.96 |
| 12/10/2008 | 12/30/2008 | $0.160 | 5.64% | 5.69% | $11.25 |
| 09/10/2008 | 09/30/2008 | $0.160 | 2.9% | 3.2% | $20.02 |
| 06/10/2008 | 06/27/2008 | $0.160 | 1.98% | 1.79% | $35.73 |
| 03/10/2008 | 03/28/2008 | $0.120 | 2.16% | 1.85% | $25.90 |
| 12/10/2007 | 12/28/2007 | $0.120 | 2.39% | 2.43% | $19.73 |
| 09/10/2007 | 09/28/2007 | $0.120 | 2.17% | 2.13% | $22.57 |
| 06/12/2007 | 06/29/2007 | $0.120 | 1.84% | 1.83% | $26.21 |
| 03/13/2007 | 03/30/2007 | $0.080 | 1.48% | 1.43% | $22.44 |
| 12/12/2006 | 12/29/2006 | $0.080 | 1.25% | 1.38% | $23.23 |
| 09/12/2006 | 09/29/2006 | $0.080 | 1.32% | 1.35% | $23.76 |
| 06/13/2006 | 06/30/2006 | $0.080 | 1.25% | 1.13% | $28.31 |
| 03/13/2006 | 03/30/2006 | $0.040 | 0.59% | 0.49% | $32.54 |
| 11/10/2005 | 12/01/2005 | $0.040 | 0.49% | 0.5% | $32.23 |
| 08/12/2005 | 09/01/2005 | $0.040 | 0.49% | 0.46% | $34.43 |
| 05/12/2005 | 06/01/2005 | $0.040 | 0.64% | 0.6% | $26.75 |
| 02/24/2005 | 03/04/2005 | $0.040 | 0.64% | 0.62% | $25.95 |
| 11/10/2004 | 12/01/2004 | $0.020 | 0.43% | 0.42% | $19.20 |
| 08/12/2004 | 09/01/2004 | $0.020 | 0.49% | 0.45% | $17.82 |
| 05/13/2004 | 06/02/2004 | $0.020 | 0.51% | 0.51% | $15.57 |
Projected Future Returns & Dividends for PTEN
Based on past 10-year performance, here are PTEN growth metrics:
Share price CAGR of -7.31%
Dividend CAGR of +17.56%
Using PTEN CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| PTEN (DRIP) | PTEN - No DRIP | |
|---|---|---|
| Current Price | $10.14 | $10.14 |
| Start Shares | 986.19 | 986.19 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 2,900.99 | 986.19 |
| Dividends Payment | $0.24 | $0.24 |
| Annual Dividends | $2,755 | $937 |
| Yield on cost | 27.55% | 9.37% |
| Share Price | $4.74 | $4.74 |
| Total Dividends | $12,151 | $7,268 |
| Final Value | $13,765 | $11,947 |
Estimated Future Value + Dividends - PTEN
NOTE: Above numbers are our estimate based on PTEN'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
$14.25/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
25% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$24/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
25% Lifetime Discount
ULTRA
$64/mo
$48/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
25% Lifetime Discount
PRO
$171 ($14.25/mo)
$128.25/yr ($10.69/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 44% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$216/yr ($18/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 44% Lifetime Discount
ULTRA
$576 ($48/mo)
$432/yr ($36/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 44% Lifetime Discount
Company Info
Patterson-UTI Energy, Inc. (PTEN) had its IPO on 1993-11-02, and is traded on NASDAQ stock exchange.
Patterson-UTI Energy, Inc. (PTEN) is a key provider of onshore contract drilling services for oil and natural gas exploration and production companies. Its operations span across the United States and international markets. The company's diverse business model is structured around three primary segments: 1. Contract Drilling Services: This division delivers drilling solutions predominantly in prominent U.S. basins such as West Texas, Appalachia, the Rockies, Oklahoma, and both South and East Texas, alongside operations in Colombia. As of late 2021, its robust fleet comprised 192 marketable land-based drilling rigs. 2. Pressure Pumping Services: Specializing in well site operations, this segment provides a range of pressure pumping services. These include comprehensive well stimulation for new well completions and remedial interventions on existing wells, in addition to hydraulic fracturing, cementing, and acid pumping activities within Texas and the Appalachian region. 3. Directional Drilling Services: This segment focuses on advanced drilling technologies, offering a complete suite of directional drilling and measurement-while-drilling (MWD) services. It also provides the supply and rental of high-performance downhole motors, complemented by specialized software and support services designed to optimize the precision, quality, and drilling efficiency (on-bottom rate of penetration) of directional and horizontal wellbores. Beyond these core offerings, Patterson-UTI also extends equipment maintenance services to drilling contractors. Furthermore, it delivers sophisticated electrical controls and automation solutions to the energy, marine, and mining sectors across North America and other international areas. The company maintains a portfolio of non-operating working interests in oil and natural gas assets, primarily situated in Texas and New Mexico. Established in 1978, Patterson-UTI Energy, Inc. is headquartered in Houston, Texas.
PTEN website: https://www.patenergy.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
$14.25/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
25% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$24/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
25% Lifetime Discount
ULTRA
$64/mo
$48/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
25% Lifetime Discount
PRO
$171 ($14.25/mo)
$128.25/yr ($10.69/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Trend Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 44% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$216/yr ($18/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 44% Lifetime Discount
ULTRA
$576 ($48/mo)
$432/yr ($36/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 44% Lifetime Discount
Loading signals…
DCF Model — PTEN
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade to Pro
Pay up to today
—
vs current price $10.14
—
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 →
