The Scotts Miracle-Gro Company SMG | NYSE
$61.87
$2.21 | 3.70%
TREND SIGNAL:
|2026-10-21
|2026-10-21
Next Earnings: Nov 04, 2026
Company Overview:
Market Cap:
$3.59B
Trailing PE:
53.8x
FWD PE *:
13.8x
Payout Ratio (TTM):
208.9%
52-Week Range:
$47.90 - $75.34
* Forward PE is based on street estimates.
10 Year SMG Performance Metrics:
Total Return (with DRIP):
-6.0% (-0.62% CAGR)
Total Return (no DRIP):
0.7% (0.07% CAGR)
Share Price:
-29.9% (-3.49% CAGR)
Yield on Cost (with DRIP):
4.01%
Total Invested:
$10,000
Total Value (with DRIP):
$9,396
Total Return $ (with DRIP):
-$604
Dividend Increase:
32.0% (2.89% CAGR)
Dividend Yield (FWD):
4.27% ($2.64)
SMG 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
SMG Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
SMG Price CAGR:1Y: 14.51%2Y: -16.12%5Y: -16.06%10Y: -3.49%
SMG Dividend Charts
SMG Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 2.82%
SMG Dividend Payout Ratio CAGR:1Y: 304.58%2Y: 91.09%5Y: 46.08%10Y: 22.64%
SMG Dividend to FCF Ratio CAGR:1Y: 37.32%2Y: 35.57%5Y: 9.80%10Y: 9.40%
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
$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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
SMG Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
SMG Revenue CAGR:1Y: -1.34%2Y: -1.26%5Y: -6.15%10Y: 1.66%
SMG EPS CAGR:1Y: -25.20%2Y: -8.71%5Y: -13.57%10Y: -5.76%
SMG Net Income CAGR:1Y: -24.75%2Y: -7.84%5Y: -13.06%10Y: -6.21%
SMG EBITDA CAGR:1Y: -4.19%2Y: -3.18%5Y: -5.37%10Y: 1.75%
SMG Free Cash Flow CAGR:1Y: -26.61%2Y: -25.26%5Y: -7.28%10Y: -5.86%
SMG Free Cash Flow / Share CAGR:1Y: -13.09%2Y: -19.16%5Y: -4.67%10Y: -3.68%
SMG Operating Income CAGR:1Y: 0.74%2Y: 4.04%5Y: -6.44%10Y: -0.01%
SMG Gross Profit CAGR:1Y: -3.20%2Y: 2.01%5Y: -5.85%10Y: 0.24%
SMG Shares Outstanding CAGR:1Y: 1.02%2Y: 1.03%5Y: 0.62%10Y: -0.44%
SMG Share Buybacks CAGR:1Y: 400.00%2Y: 123.61%5Y: -55.55%10Y: -35.22%
SMG Stock-Based Comp CAGR:1Y: -31.43%2Y: -24.59%5Y: 7.91%10Y: 17.46%
SMG Expenses CAGR:1Y: 128.40%2Y: 71.00%5Y: 9.79%10Y: 13.07%
SMG Revenue CAGR:1Y: -1.34%2Y: -1.26%5Y: -6.15%10Y: 1.66%
SMG Revenue CAGR:1Y: -1.34%2Y: -1.26%5Y: -6.15%10Y: 1.66%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
SMG Actual Revenue CAGR:1Y: -1.34%2Y: -1.26%5Y: -6.15%10Y: 1.66%
SMG Actual EPS CAGR:1Y: -25.20%2Y: -8.71%5Y: -13.57%10Y: -5.76%
SMG Actual Net Income CAGR:1Y: -24.75%2Y: -7.84%5Y: -13.06%10Y: -6.21%
SMG Actual EBITDA CAGR:1Y: -4.19%2Y: -3.18%5Y: -5.37%10Y: 1.75%
Ratios, Profit Margins & Return on Capital:
SMG Net Profit Margin CAGR:1Y: -23.75%2Y: -6.68%5Y: -7.37%10Y: -7.75%
SMG Gross Profit Margin CAGR:1Y: -1.89%2Y: 3.31%5Y: 0.32%10Y: -1.40%
SMG Price to Earnings CAGR:1Y: 42.16%2Y: 13.79%5Y: -4.91%10Y: 6.14%
SMG Price To Sales Ratio CAGR:1Y: 8.91%2Y: 6.18%5Y: -11.92%10Y: -2.08%
SMG Return on Capital Employed CAGR:1Y: -12.09%2Y: 4.21%5Y: -0.44%10Y: -1.47%
SMG Return on Invested Capital CAGR:1Y: -26.46%2Y: -3.69%5Y: -6.88%10Y: -2.07%
SMG Dividends Info:
Annual Dividend:
$2.64
Forward Yield:
4.27%
Ex-Dividend Date:
2026-08-21
Lifetime Dividends / Share:
$51.41
SMG Dividend History: Dates, Payments & Yield list
Below is a schedule of all SMG 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 |
|---|---|---|---|---|---|
| 08/21/2026 | 08/24/2026 | $0.660 | 4.33% | 4.35% | $60.69 |
| 05/22/2026 | 05/25/2026 | $0.660 | 4.46% | 4.58% | $57.67 |
| 02/20/2026 | 02/23/2026 | $0.660 | 3.77% | 3.82% | $69.12 |
| 11/21/2025 | 11/24/2025 | $0.660 | 4.94% | 4.97% | $53.11 |
| 08/22/2025 | 08/25/2025 | $0.660 | 4.16% | 4.25% | $62.07 |
| 05/23/2025 | 05/26/2025 | $0.660 | 4.44% | 3.97% | $66.48 |
| 02/21/2025 | 02/24/2025 | $0.660 | 4.37% | 4.39% | $60.08 |
| 11/22/2024 | 11/25/2024 | $0.660 | 3.39% | 3.23% | $81.73 |
| 08/23/2024 | 08/26/2024 | $0.660 | 3.68% | 3.65% | $72.32 |
| 05/23/2024 | 05/27/2024 | $0.660 | 4.06% | 3.87% | $68.21 |
| 02/22/2024 | 02/26/2024 | $0.660 | 4.52% | 4.49% | $58.83 |
| 11/24/2023 | 11/27/2023 | $0.660 | 4.69% | 4.71% | $56.02 |
| 08/24/2023 | 08/28/2023 | $0.660 | 5.14% | 5.02% | $52.56 |
| 05/25/2023 | 05/29/2023 | $0.660 | 4.05% | 4.29% | $61.50 |
| 02/23/2023 | 02/27/2023 | $0.660 | 3.18% | 3.19% | $82.72 |
| 11/25/2022 | 12/09/2022 | $0.660 | 4.75% | 5.1% | $51.73 |
| 08/25/2022 | 09/09/2022 | $0.660 | 3.49% | 4.56% | $57.90 |
| 05/26/2022 | 06/10/2022 | $0.660 | 2.83% | 2.94% | $89.88 |
| 02/23/2022 | 03/10/2022 | $0.660 | 2.03% | 2.25% | $117.52 |
| 11/26/2021 | 12/10/2021 | $0.660 | 1.64% | 1.74% | $151.93 |
| 08/26/2021 | 09/10/2021 | $0.660 | 1.68% | 1.74% | $151.62 |
| 05/26/2021 | 06/10/2021 | $0.620 | 1.13% | 1.28% | $194.05 |
| 02/23/2021 | 03/10/2021 | $0.620 | 1.12% | 1.14% | $218.37 |
| 11/27/2020 | 12/10/2020 | $0.620 | 1.44% | 1.33% | $186.92 |
| 08/26/2020 | 09/10/2020 | $5.620 | 13.78% | 13.92% | $161.45 |
| 05/26/2020 | 06/10/2020 | $0.580 | 1.72% | 1.62% | $142.78 |
| 02/24/2020 | 03/10/2020 | $0.580 | 1.97% | 2.06% | $112.47 |
| 11/25/2019 | 12/10/2019 | $0.580 | 2.32% | 2.3% | $100.94 |
| 08/26/2019 | 09/10/2019 | $0.580 | 2.21% | 2.17% | $106.79 |
| 05/24/2019 | 06/10/2019 | $0.550 | 2.48% | 2.34% | $94.13 |
| 02/21/2019 | 03/08/2019 | $0.550 | 2.72% | 2.68% | $82.16 |
| 11/23/2018 | 12/10/2018 | $0.550 | 2.95% | 3.22% | $68.35 |
| 08/24/2018 | 09/10/2018 | $0.550 | 2.97% | 2.86% | $76.88 |
| 05/24/2018 | 06/08/2018 | $0.530 | 2.48% | 2.44% | $87.04 |
| 02/22/2018 | 03/09/2018 | $0.530 | 2.36% | 2.31% | $91.89 |
| 11/22/2017 | 12/08/2017 | $0.530 | 2.18% | 2.09% | $101.48 |
| 08/23/2017 | 09/08/2017 | $0.530 | 2.26% | 2.25% | $94.25 |
| 05/24/2017 | 06/09/2017 | $0.500 | 2.28% | 2.4% | $83.37 |
| 02/22/2017 | 03/10/2017 | $0.500 | 2.13% | 2.18% | $91.83 |
| 11/22/2016 | 12/09/2016 | $0.500 | 2.22% | 2.08% | $96.00 |
| 08/24/2016 | 09/09/2016 | $0.500 | 2.45% | 2.52% | $79.32 |
| 05/25/2016 | 06/10/2016 | $0.470 | 2.72% | 2.73% | $68.79 |
| 02/23/2016 | 03/10/2016 | $0.470 | 2.86% | 2.58% | $72.89 |
| 11/23/2015 | 12/10/2015 | $0.470 | 2.77% | 2.75% | $68.32 |
| 08/25/2015 | 09/10/2015 | $0.470 | 3.09% | 3.04% | $61.87 |
| 05/22/2015 | 06/10/2015 | $0.450 | 2.82% | 3% | $60.05 |
| 02/20/2015 | 03/10/2015 | $0.450 | 2.76% | 2.74% | $65.73 |
| 11/24/2014 | 12/10/2014 | $0.450 | 2.99% | 2.91% | $61.86 |
| 08/29/2014 | 09/10/2014 | $2.000 | 13.86% | 14.12% | $56.65 |
| 05/22/2014 | 06/10/2014 | $0.438 | 2.95% | 2.88% | $60.83 |
| 02/20/2014 | 03/10/2014 | $0.438 | 3.12% | 2.94% | $59.57 |
| 11/22/2013 | 12/10/2013 | $0.438 | 2.96% | 2.93% | $59.63 |
| 08/23/2013 | 09/10/2013 | $0.438 | 3.19% | 3.18% | $55.07 |
| 05/23/2013 | 06/10/2013 | $0.325 | 2.69% | 2.75% | $47.20 |
| 02/20/2013 | 03/08/2013 | $0.325 | 2.96% | 2.78% | $46.73 |
| 11/21/2012 | 12/10/2012 | $0.325 | 3.14% | 3.11% | $41.86 |
| 08/23/2012 | 09/10/2012 | $0.325 | 3.09% | 3.02% | $42.98 |
| 05/23/2012 | 06/08/2012 | $0.300 | 2.71% | 2.84% | $42.27 |
| 02/22/2012 | 03/09/2012 | $0.300 | 2.52% | 2.48% | $48.44 |
| 11/22/2011 | 12/09/2011 | $0.300 | 2.85% | 2.68% | $44.73 |
| 08/24/2011 | 09/09/2011 | $0.300 | 2.55% | 2.54% | $47.24 |
| 05/25/2011 | 06/10/2011 | $0.250 | 1.75% | 1.94% | $51.64 |
| 02/22/2011 | 03/10/2011 | $0.250 | 1.92% | 1.78% | $56.18 |
| 11/23/2010 | 12/10/2010 | $0.250 | 1.99% | 1.96% | $50.92 |
| 08/25/2010 | 09/10/2010 | $0.250 | 2.09% | 2% | $50.08 |
| 05/25/2010 | 06/10/2010 | $0.125 | 1.12% | 1.09% | $45.79 |
| 02/02/2010 | 02/18/2010 | $0.125 | 1.23% | 1.29% | $38.75 |
| 11/23/2009 | 12/10/2009 | $0.125 | 1.22% | 1.29% | $38.85 |
| 08/18/2009 | 09/03/2009 | $0.125 | 1.27% | 1.26% | $39.56 |
| 05/19/2009 | 06/04/2009 | $0.125 | 1.39% | 1.46% | $34.23 |
| 02/03/2009 | 02/19/2009 | $0.125 | 1.47% | 1.68% | $29.68 |
| 11/18/2008 | 12/04/2008 | $0.125 | 1.77% | 1.71% | $29.17 |
| 08/19/2008 | 09/05/2008 | $0.125 | 2.06% | 1.81% | $27.60 |
| 05/20/2008 | 06/05/2008 | $0.125 | 1.73% | 1.83% | $27.26 |
| 02/12/2008 | 02/28/2008 | $0.125 | 1.32% | 1.33% | $37.46 |
| 11/19/2007 | 12/06/2007 | $0.125 | 1.4% | 1.33% | $37.69 |
| 08/21/2007 | 09/06/2007 | $0.125 | 1.11% | 1.11% | $45.00 |
| 05/22/2007 | 06/07/2007 | $0.125 | 1.08% | 1.16% | $43.20 |
| 02/22/2007 | 03/05/2007 | $8.000 | 67.24% | 78.03% | $41.01 |
| 02/06/2007 | 02/22/2007 | $0.125 | 0.92% | 1.05% | $47.59 |
| 11/14/2006 | 11/30/2006 | $0.125 | 1% | 1.01% | $49.47 |
| 08/23/2006 | 09/08/2006 | $0.125 | 1.26% | 1.13% | $44.32 |
| 05/16/2006 | 06/01/2006 | $0.125 | 1.14% | 1.15% | $43.64 |
| 02/07/2006 | 02/23/2006 | $0.125 | 1% | 1.03% | $48.60 |
| 11/15/2005 | 12/01/2005 | $0.125 | 1.09% | 1.05% | $47.57 |
| 08/16/2005 | 09/01/2005 | $0.125 | 1.28% | 1.21% | $41.24 |
| 08/25/2014 | 11/30/-0001 | $0.450 | 3% | 3% | $60.05 |
Projected Future Returns & Dividends for SMG
Based on past 10-year performance, here are SMG growth metrics:
Share price CAGR of -3.49%
Dividend CAGR of +2.83%
Using SMG CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| SMG (DRIP) | SMG - No DRIP | |
|---|---|---|
| Current Price | $61.87 | $61.87 |
| Start Shares | 161.63 | 161.63 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 286.62 | 161.63 |
| Dividends Payment | $0.87 | $0.87 |
| Annual Dividends | $1,000 | $564 |
| Yield on cost | 10.00% | 5.64% |
| Share Price | $43.37 | $43.37 |
| Total Dividends | $6,397 | $4,853 |
| Final Value | $12,430 | $11,862 |
Estimated Future Value + Dividends - SMG
NOTE: Above numbers are our estimate based on SMG'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
$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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
Company Info
The Scotts Miracle-Gro Company (SMG) had its IPO on 1992-01-31, and is traded on NYSE stock exchange.
The Scotts Miracle-Gro Company (SMG) stands as a leading producer and global distributor of products dedicated to lawn and garden upkeep, as well as specialized indoor and hydroponic cultivation. The company's operations are strategically divided into three core business units: U.S. Consumer, Hawthorne, and an 'Other' category. SMG's comprehensive product range for lawns includes essential items such as fertilizers, grass seeds, and application spreaders, alongside durable garden implements and outdoor cleaning agents. They also offer robust solutions for managing lawn weeds, pests, and diseases. For broader gardening and landscaping endeavors, their offerings encompass water-soluble and slow-release plant nutrients, a variety of potting mixes and garden soils, mulches, and decorative ground covers. Furthermore, the company provides organic garden products, targeted pest and disease controls for plants, live goods, and diverse seeding solutions. Beyond outdoor applications, Scotts Miracle-Gro supplies specialized items for indoor and hydroponic growing. This includes innovative systems for soilless plant, flower, and vegetable cultivation, as well as critical lighting systems and components tailored for indoor gardening environments. The company also develops household-focused insect, rodent, and general weed control products, featuring potent non-selective weed killers. These extensive product lines are marketed under a vast portfolio of widely recognized brand names, notably Scotts, Miracle-Gro, Ortho, Turf Builder, Roundup, and AeroGarden, among many others. Scotts Miracle-Gro distributes its merchandise through a broad and diverse network of retail and commercial channels. This encompasses major home improvement retailers, mass-market stores, warehouse clubs, both large and independent hardware outlets, nurseries, and specialized garden centers. Consumers can also find their products on e-commerce platforms and in food and drug stores. For the indoor gardening and hydroponics sector, the company collaborates with specialized distributors, retailers, and directly supplies growers. Founded in 1868, The Scotts Miracle-Gro Company maintains its corporate headquarters in Marysville, Ohio.
SMG website: https://scottsmiraclegro.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
$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
40% Lifetime Discount
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
40% Lifetime Discount
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
40% Lifetime Discount
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
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
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
Combined 55% Lifetime Discount
Loading signals…
DCF Model — SMG
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 $61.87
—
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 →
