SFL Corporation Ltd SFL | NYSE
$13.48
$0.32 | 2.43%
SIGNAL:
|2026-09-30
|F&G 64
|RSI 61.6
|2026-09-30
|F&G 64
|RSI 61.6
Company Overview:
Market Cap:
$1.87B
Trailing PE:
56.2x
FWD PE *:
29.1x
Payout Ratio (TTM):
366.5%
52-Week Range:
$6.73 - $13.98
* Forward PE is based on street estimates.
10 Year SFL Performance Metrics:
Total Return (with DRIP):
126.1% (8.50% CAGR)
Total Return (no DRIP):
59.1% (4.76% CAGR)
Share Price:
-8.5% (-0.88% CAGR)
Yield on Cost (with DRIP):
14.76%
Total Invested:
$10,000
Total Value (with DRIP):
$22,606
Total Return $ (with DRIP):
$12,606
Dividend Increase:
-51.1% (-7.08% CAGR)
Dividend Yield (FWD):
6.53% ($0.88)
SFL 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
SFL Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
SFL Price CAGR:1Y: 76.67%2Y: 7.80%5Y: 9.58%10Y: -0.88%
SFL Dividend Charts
SFL Dividend CAGR:1Y: 10.00%2Y: -9.73%5Y: 7.96%10Y: -6.91%
SFL Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 18.29%5Y: 12.94%10Y: 1.26%
SFL Dividend to FCF Ratio CAGR:1Y: 61.27%2Y: 0.00%5Y: 25.79%10Y: 0.00%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
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
You save $7.60 (40%)
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
You save $12.80 (40%)
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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
SFL Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
SFL Revenue CAGR:1Y: -6.69%2Y: -13.12%5Y: 9.64%10Y: 3.93%
SFL EPS CAGR:1Y: 0.00%2Y: -25.46%5Y: -5.83%10Y: -7.15%
🔓 See the full chart40% off right now · 7-day free trial
SFL Net Income CAGR:1Y: 0.00%2Y: -24.13%5Y: -3.70%10Y: -5.68%
🔓 See the full chart40% off right now · 7-day free trial
SFL EBITDA CAGR:1Y: 34.28%2Y: -13.76%5Y: 6.77%10Y: 1.74%
🔓 See the full chart40% off right now · 7-day free trial
SFL Free Cash Flow CAGR:1Y: -54.46%2Y: 0.00%5Y: -13.54%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
SFL Free Cash Flow / Share CAGR:1Y: -54.08%2Y: 0.00%5Y: -15.80%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
SFL Operating Income CAGR:1Y: 0.21%2Y: -27.56%5Y: 1.29%10Y: -2.41%
🔓 See the full chart40% off right now · 7-day free trial
SFL Gross Profit CAGR:1Y: 4.68%2Y: -25.22%5Y: 2.82%10Y: -1.64%
🔓 See the full chart40% off right now · 7-day free trial
SFL Shares Outstanding CAGR:1Y: -0.31%2Y: 2.97%5Y: 2.79%10Y: 0.95%
🔓 See the full chart40% off right now · 7-day free trial
SFL Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
SFL 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
SFL Expenses CAGR:1Y: -62.99%2Y: -71.27%5Y: -1.05%10Y: -21.43%
🔓 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
SFL Actual Revenue CAGR:1Y: -6.69%2Y: -13.12%5Y: 9.64%10Y: 3.93%
🔓 See the full chart40% off right now · 7-day free trial
SFL Actual EPS CAGR:1Y: 0.00%2Y: -25.46%5Y: -5.83%10Y: -7.15%
🔓 See the full chart40% off right now · 7-day free trial
SFL Actual Net Income CAGR:1Y: 0.00%2Y: -24.13%5Y: -3.70%10Y: -5.68%
🔓 See the full chart40% off right now · 7-day free trial
SFL Actual EBITDA CAGR:1Y: 34.28%2Y: -13.76%5Y: 6.77%10Y: 1.74%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
SFL Net Profit Margin CAGR:1Y: 0.00%2Y: -13.06%5Y: -12.32%10Y: -9.33%
🔓 See the full chart40% off right now · 7-day free trial
SFL Gross Profit Margin CAGR:1Y: 14.65%2Y: -12.99%5Y: -5.81%10Y: -5.15%
🔓 See the full chart40% off right now · 7-day free trial
SFL Price to Earnings CAGR:1Y: 0.00%2Y: 20.83%5Y: 12.73%10Y: 6.88%
🔓 See the full chart40% off right now · 7-day free trial
SFL Price To Sales Ratio CAGR:1Y: 38.60%2Y: 6.02%5Y: -0.80%10Y: -2.91%
🔓 See the full chart40% off right now · 7-day free trial
SFL Return on Capital Employed CAGR:1Y: 20.52%2Y: -28.45%5Y: -1.03%10Y: -2.30%
🔓 See the full chart40% off right now · 7-day free trial
SFL Return on Invested Capital CAGR:1Y: 10.74%2Y: -24.24%5Y: 6.26%10Y: -2.46%
SFL Dividends Info:
Annual Dividend:
$0.88
Forward Yield:
6.53%
Ex-Dividend Date:
2026-09-09
Lifetime Dividends / Share:
$32.97
SFL Dividend History: Dates, Payments & Yield list
Below is a schedule of all SFL 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 |
|---|---|---|---|---|---|
| 09/09/2026 | 09/11/2026 | $0.220 | 7.02% | 6.68% | $13.18 |
| 05/27/2026 | 05/29/2026 | $0.220 | 7.65% | 7.97% | $11.04 |
| 03/12/2026 | 03/16/2026 | $0.200 | 8.03% | 7.91% | $10.11 |
| 12/12/2025 | 12/29/2025 | $0.200 | 10.32% | 10.32% | $7.75 |
| 09/12/2025 | 09/29/2025 | $0.200 | 9.98% | 10.6% | $7.55 |
| 06/12/2025 | 06/16/2025 | $0.270 | 12.59% | 12.49% | $8.65 |
| 03/12/2025 | 03/14/2025 | $0.270 | 12.87% | 12.97% | $8.33 |
| 12/13/2024 | 12/16/2024 | $0.270 | 10.72% | 10.94% | $9.87 |
| 09/11/2024 | 09/13/2024 | $0.270 | 10.03% | 9.77% | $11.05 |
| 05/24/2024 | 05/27/2024 | $0.270 | 7.63% | 7.81% | $13.82 |
| 03/14/2024 | 03/18/2024 | $0.260 | 7.95% | 8.05% | $12.92 |
| 12/14/2023 | 12/18/2023 | $0.250 | 9.06% | 8.88% | $11.26 |
| 09/13/2023 | 09/15/2023 | $0.240 | 8.96% | 8.91% | $10.78 |
| 06/15/2023 | 06/19/2023 | $0.240 | 10.42% | 10.29% | $9.33 |
| 03/14/2023 | 03/16/2023 | $0.240 | 10.02% | 10.32% | $9.30 |
| 12/13/2022 | 12/30/2022 | $0.230 | 9.7% | 9.98% | $9.22 |
| 09/14/2022 | 09/29/2022 | $0.230 | 8.53% | 10.07% | $9.14 |
| 06/14/2022 | 06/29/2022 | $0.220 | 8.95% | 9.34% | $9.42 |
| 03/15/2022 | 03/29/2022 | $0.200 | 8.28% | 7.87% | $10.17 |
| 12/14/2021 | 12/29/2021 | $0.180 | 8.94% | 8.99% | $8.01 |
| 09/14/2021 | 09/29/2021 | $0.150 | 7.52% | 7.26% | $8.27 |
| 06/11/2021 | 06/29/2021 | $0.150 | 6.97% | 7.86% | $7.63 |
| 03/12/2021 | 03/30/2021 | $0.150 | 7.48% | 7.36% | $8.15 |
| 12/11/2020 | 12/30/2020 | $0.150 | 8.98% | 9.8% | $6.12 |
| 09/16/2020 | 09/30/2020 | $0.250 | 11.1% | 13.35% | $7.49 |
| 06/17/2020 | 06/30/2020 | $0.250 | 10.3% | 10.76% | $9.29 |
| 03/10/2020 | 03/25/2020 | $0.350 | 12.01% | 16.36% | $8.56 |
| 12/13/2019 | 12/27/2019 | $0.350 | 9.74% | 9.6% | $14.58 |
| 09/11/2019 | 09/23/2019 | $0.350 | 9.7% | 9.83% | $14.24 |
| 12/11/2018 | 12/28/2018 | $0.350 | 11.52% | 12.92% | $10.84 |
| 09/13/2018 | 09/27/2018 | $0.350 | 10.18% | 10.18% | $13.75 |
| 06/14/2018 | 06/29/2018 | $0.350 | 9.33% | 9.36% | $14.95 |
| 03/16/2018 | 03/27/2018 | $0.350 | 9.72% | 9.86% | $14.20 |
| 12/08/2017 | 12/29/2017 | $0.350 | 9.52% | 9.03% | $15.50 |
| 09/14/2017 | 09/29/2017 | $0.350 | 9.66% | 9.66% | $14.50 |
| 06/14/2017 | 06/29/2017 | $0.450 | 13.9% | 13.53% | $13.30 |
| 03/14/2017 | 03/30/2017 | $0.450 | 12.59% | 12.2% | $14.75 |
| 12/08/2016 | 12/29/2016 | $0.450 | 12.37% | 12.16% | $14.80 |
| 09/08/2016 | 09/29/2016 | $0.450 | 11.95% | 12.41% | $14.51 |
| 06/10/2016 | 06/29/2016 | $0.450 | 11.86% | 12.28% | $14.66 |
| 03/14/2016 | 03/30/2016 | $0.450 | 13.04% | 13.23% | $13.61 |
| 12/08/2015 | 12/30/2015 | $0.450 | 11.1% | 10.91% | $16.50 |
| 09/10/2015 | 09/30/2015 | $0.440 | 11.08% | 10.83% | $16.25 |
| 06/11/2015 | 06/30/2015 | $0.430 | 10.29% | 10.54% | $16.32 |
| 03/06/2015 | 03/27/2015 | $0.420 | 11.19% | 11.44% | $14.69 |
| 12/10/2014 | 12/30/2014 | $0.410 | 12.31% | 11.48% | $14.29 |
| 09/10/2014 | 09/30/2014 | $0.410 | 8.67% | 9.69% | $16.92 |
| 06/10/2014 | 06/30/2014 | $0.410 | 8.73% | 8.82% | $18.59 |
| 03/10/2014 | 03/28/2014 | $0.400 | 8.87% | 8.85% | $18.08 |
| 12/10/2013 | 12/30/2013 | $0.390 | 9.65% | 9.54% | $16.35 |
| 09/10/2013 | 09/27/2013 | $0.390 | 10.08% | 10.18% | $15.32 |
| 06/19/2013 | 06/28/2013 | $0.390 | 9.98% | 10.51% | $14.84 |
| 12/18/2012 | 12/28/2012 | $0.780 | 19.52% | 19.51% | $15.99 |
| 09/12/2012 | 09/28/2012 | $0.390 | 9.14% | 9.92% | $15.72 |
| 06/13/2012 | 06/28/2012 | $0.390 | 10.35% | 10.17% | $15.34 |
| 03/07/2012 | 03/28/2012 | $0.300 | 9.27% | 7.76% | $15.47 |
| 12/09/2011 | 12/29/2011 | $0.390 | 14.35% | 16.96% | $9.20 |
| 09/07/2011 | 09/28/2011 | $0.390 | 10.85% | 12.01% | $12.99 |
| 06/07/2011 | 06/29/2011 | $0.390 | 8.74% | 8.72% | $17.90 |
| 03/09/2011 | 03/29/2011 | $0.380 | 7.44% | 7.38% | $20.60 |
| 12/06/2010 | 12/30/2010 | $0.360 | 6.42% | 6.69% | $21.51 |
| 09/08/2010 | 09/29/2010 | $0.350 | 7.71% | 7.21% | $19.42 |
| 05/28/2010 | 06/10/2010 | $0.330 | 7.3% | 7.34% | $17.98 |
| 03/17/2010 | 03/30/2010 | $0.300 | 6.4% | 6.67% | $17.99 |
| 12/04/2009 | 01/26/2010 | $0.300 | 8.6% | 7.95% | $15.09 |
| 08/27/2009 | 10/16/2009 | $0.300 | 9.11% | 9.28% | $12.93 |
| 05/22/2009 | 07/06/2009 | $0.300 | 10.43% | 11.47% | $10.46 |
| 03/05/2009 | 04/17/2009 | $0.300 | 22.86% | 13.39% | $8.96 |
| 12/19/2008 | 01/07/2009 | $0.600 | 20.67% | 18.99% | $12.64 |
| 08/28/2008 | 09/15/2008 | $0.580 | 8.15% | 11.25% | $20.63 |
| 06/13/2008 | 06/30/2008 | $0.560 | 7.86% | 7.59% | $29.53 |
| 02/22/2008 | 03/10/2008 | $0.550 | 8.46% | 9.22% | $23.86 |
| 11/23/2007 | 12/10/2007 | $0.550 | 8.52% | 8.11% | $27.12 |
| 08/29/2007 | 09/13/2007 | $0.550 | 8.12% | 8.51% | $25.86 |
| 06/06/2007 | 06/21/2007 | $0.550 | 7.27% | 7.41% | $29.69 |
| 03/06/2007 | 03/22/2007 | $0.540 | 8.28% | 7.93% | $27.25 |
| 12/05/2006 | 12/21/2006 | $0.530 | 9.44% | 9.1% | $23.30 |
| 08/29/2006 | 09/18/2006 | $0.520 | 10.19% | 10.53% | $19.75 |
| 06/08/2006 | 06/26/2006 | $0.450 | 10.84% | 10.59% | $17.00 |
| 03/02/2006 | 03/20/2006 | $0.450 | 10% | 10.7% | $16.82 |
| 11/25/2005 | 12/13/2005 | $0.450 | 9.71% | 9.88% | $18.21 |
| 09/01/2005 | 09/20/2005 | $0.450 | 8.96% | 9.05% | $19.88 |
| 06/08/2005 | 06/24/2005 | $0.450 | 9.42% | 9.72% | $18.52 |
| 03/03/2005 | 03/18/2005 | $0.500 | 9.62% | 9.35% | $21.38 |
| 11/22/2004 | 12/07/2004 | $0.450 | 7.69% | 7.35% | $24.50 |
| 08/26/2004 | 09/13/2004 | $0.350 | 8.01% | 7.93% | $17.65 |
| 09/08/2004 | 11/30/-0001 | $1.770 | 40.5% | 40.5% | $17.48 |
Projected Future Returns & Dividends for SFL
Based on past 10-year performance, here are SFL growth metrics:
Share price CAGR of -0.88%
Dividend CAGR of -6.94%
Using SFL CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| SFL (DRIP) | SFL - No DRIP | |
|---|---|---|
| Current Price | $13.48 | $13.48 |
| Start Shares | 741.84 | 741.84 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 1,218.75 | 741.84 |
| Dividends Payment | $0.11 | $0.11 |
| Annual Dividends | $522 | $318 |
| Yield on cost | 5.22% | 3.18% |
| Share Price | $12.34 | $12.34 |
| Total Dividends | $6,185 | $4,825 |
| Final Value | $15,035 | $13,976 |
Estimated Future Value + Dividends - SFL
NOTE: Above numbers are our estimate based on SFL'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)
Save 25% with annual plan (3 Months Free)
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
You save $7.60 (40%)
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
You save $12.80 (40%)
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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
Company Info
SFL Corporation Ltd (SFL) had its IPO on 2004-06-15, and is traded on NYSE stock exchange.
SFL Corporation Ltd., a maritime and offshore asset owning and chartering company, engages in the ownership, operation, and chartering out of vessels and offshore related assets on medium and long-term charters. The company operates in various sectors of the maritime, and shipping and offshore industries, including oil transportation, dry bulk shipments, oil products transportation, container transportation, car transportation, and drilling rigs. As of December 31, 2025, the company owned 17 tankers, two dry bulk carriers, 21 container vessels, seven car carriers, and two drilling rigs. It primarily operates in Bermuda, Canada, Cyprus, Liberia, Namibia, Norway, Singapore, the United Kingdom, and the Marshall Islands. SFL Corporation Ltd. was formerly known as Ship Finance International Limited and changed its name to SFL Corporation Ltd. in September 2019. The company was incorporated in 2003 and is based in Hamilton, Bermuda.
SFL website: https://www.sflcorp.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
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
You save $7.60 (40%)
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
You save $12.80 (40%)
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
You save $25.60 (40%)
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
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
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
You save $422.40 (55%)
Loading signals…
DCF Model — SFL
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 $13.48
—
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
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
