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 »

STAG Industrial, Inc. STAG | NYSE

$35.80 -$0.08 | -0.22%

TREND SIGNAL: Signal available — unlock to view

|2026-07-31

Next Earnings: Oct 27, 2026

Add to favoritesFavorite

Company Overview:

Market Cap: $7.06B

Trailing PE: 27.5x

FWD PE *: 71.4x

Payout Ratio (TTM): 98.0%

52-Week Range: $35.14 - $42.61

* Forward PE is based on street estimates.

10 Year STAG Performance Metrics:

Total Return (with DRIP): 143.6% (9.31% CAGR)

Total Return (no DRIP): 117.3% (8.07% CAGR)

Share Price: 54.6% (4.46% CAGR)

Yield on Cost (with DRIP): 10.55%

Total Invested: $10,000

Total Value (with DRIP): $24,363

Total Return $ (with DRIP): $14,363

Dividend Increase: 11.5% (1.10% CAGR)

Dividend Yield (FWD): 4.33% ($1.55)

STAG 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

STAG Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

STAG Price CAGR:1Y: -4.64%2Y: -2.72%5Y: -3.48%10Y: 4.46%

STAG Dividend Charts

STAG - Dividends

STAG Dividend CAGR:1Y: 1.10%2Y: 2.34%5Y: 1.34%10Y: 1.10%

STAG - Dividend Payout Ratio

STAG Dividend Payout Ratio CAGR:1Y: 0.78%2Y: 11.44%5Y: -5.60%10Y: 0.00%

STAG - Dividend to Free Cash Flow Ratio

STAG Dividend to FCF Ratio CAGR:1Y: -4.71%2Y: -15.13%5Y: -5.81%10Y: -5.49%

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

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

STAG - Revenue

STAG Revenue CAGR:1Y: 8.08%2Y: 8.73%5Y: 10.14%10Y: 14.05%

STAG - Earnings Per Share (EPS)

STAG EPS CAGR:1Y: 3.70%2Y: -7.89%5Y: 6.96%10Y: 0.00%

STAG - Net Income

🔓 See the full chart40% off right now · 7-day free trial

STAG Net Income CAGR:1Y: 5.82%2Y: -5.92%5Y: 10.19%10Y: 0.00%

STAG - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

STAG EBITDA CAGR:1Y: 9.17%2Y: 2.76%5Y: 11.61%10Y: 15.70%

STAG - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

STAG Free Cash Flow CAGR:1Y: 11.92%2Y: 23.53%5Y: 10.43%10Y: 16.17%

STAG - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

STAG Free Cash Flow / Share CAGR:1Y: 9.25%2Y: 20.55%5Y: 6.54%10Y: 4.75%

STAG - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

STAG Operating Income CAGR:1Y: 4.11%2Y: 13.42%5Y: 14.00%10Y: 23.94%

STAG - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

STAG Gross Profit CAGR:1Y: 7.27%2Y: 52.60%5Y: 9.66%10Y: 13.97%

STAG - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

STAG Shares Outstanding CAGR:1Y: 2.34%2Y: 2.47%5Y: 3.46%10Y: 10.91%

STAG - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

STAG Share Buybacks CAGR:1Y: 109.09%2Y: 145.33%5Y: 0.00%10Y: 0.00%

STAG - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

STAG Stock-Based Comp CAGR:1Y: 8.41%2Y: 9.03%5Y: -4.95%10Y: 5.59%

STAG - Expenses

🔓 See the full chart40% off right now · 7-day free trial

STAG Expenses CAGR:1Y: 312.84%2Y: -48.41%5Y: -5.03%10Y: 2.92%

STAG - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

STAG - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

STAG - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

STAG - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

STAG - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

STAG - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

STAG - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

STAG Revenue CAGR:1Y: 8.08%2Y: 8.73%5Y: 10.14%10Y: 14.05%

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

STAG - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

STAG Actual Revenue CAGR:1Y: 8.08%2Y: 8.73%5Y: 10.14%10Y: 14.05%

STAG - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

STAG Actual EPS CAGR:1Y: 3.70%2Y: -7.89%5Y: 6.96%10Y: 0.00%

STAG - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

STAG Actual Net Income CAGR:1Y: 5.82%2Y: -5.92%5Y: 10.19%10Y: 0.00%

STAG - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

STAG Actual EBITDA CAGR:1Y: 9.17%2Y: 2.76%5Y: 11.61%10Y: 15.70%

Ratios, Profit Margins & Return on Capital:

STAG - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

STAG Net Profit Margin CAGR:1Y: -2.12%2Y: -13.48%5Y: 0.04%10Y: 0.00%

STAG - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

STAG Gross Profit Margin CAGR:1Y: -0.76%2Y: 40.35%5Y: -0.43%10Y: -0.07%

STAG - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

STAG Price to Earnings CAGR:1Y: 1.16%2Y: 11.97%5Y: -5.83%10Y: 0.00%

STAG - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

STAG Price To Sales Ratio CAGR:1Y: -0.57%2Y: -2.58%5Y: -5.58%10Y: 1.90%

STAG - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

STAG Return on Capital Employed CAGR:1Y: 2.11%2Y: 8.56%5Y: 4.79%10Y: 8.58%

STAG - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

STAG Return on Invested Capital CAGR:1Y: -2.62%2Y: 7.23%5Y: 18.10%10Y: 1.17%

STAG Dividends Info:

Annual Dividend: $1.55

Forward Yield: 4.33%

Ex-Dividend Date: 2026-09-30

Lifetime Dividends / Share: $21.25

STAG Dividend History: Dates, Payments & Yield list

Below is a schedule of all STAG 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
09/30/2026	10/15/2026	$0.388	4.33%	4.3%	$36.05
06/30/2026	07/15/2026	$0.388	4.07%	3.88%	$39.92
03/31/2026	04/15/2026	$0.388	4.3%	4.03%	$38.45
12/31/2025	01/15/2026	$0.124	1.35%	1.33%	$37.44
11/28/2025	12/15/2025	$0.124	1.26%	1.32%	$37.56
10/31/2025	11/17/2025	$0.124	1.3%	1.29%	$38.51
09/30/2025	10/15/2025	$0.124	1.41%	1.32%	$37.54
08/29/2025	09/15/2025	$0.124	1.35%	1.38%	$35.88
07/31/2025	08/15/2025	$0.124	1.45%	1.43%	$34.75
06/30/2025	07/15/2025	$0.124	1.37%	1.4%	$35.57
05/30/2025	06/16/2025	$0.124	1.4%	1.38%	$36.04
04/30/2025	05/15/2025	$0.124	1.5%	1.4%	$35.48
03/31/2025	04/15/2025	$0.124	1.38%	1.53%	$32.37
02/28/2025	03/17/2025	$0.124	1.38%	1.39%	$35.81
01/31/2025	02/18/2025	$0.124	1.45%	1.42%	$35.00
12/31/2024	01/15/2025	$0.123	1.46%	1.46%	$33.78
11/29/2024	12/02/2024	$0.123	4.02%	4.07%	$36.40
10/31/2024	11/15/2024	$0.123	3.97%	4.09%	$36.21
09/30/2024	10/15/2024	$0.123	3.79%	3.91%	$37.83
08/30/2024	09/16/2024	$0.123	3.65%	3.69%	$40.14
07/31/2024	08/15/2024	$0.123	3.63%	3.74%	$39.62
06/28/2024	07/15/2024	$0.123	4.1%	3.88%	$38.14
05/31/2024	06/17/2024	$0.123	4.22%	4.16%	$35.54
04/29/2024	05/15/2024	$0.123	4.27%	4.08%	$36.29
03/27/2024	04/15/2024	$0.123	3.89%	4.09%	$36.20
02/28/2024	03/15/2024	$0.123	3.99%	3.98%	$37.21
01/30/2024	02/15/2024	$0.123	3.95%	3.78%	$39.12
12/28/2023	01/16/2024	$0.123	3.71%	3.85%	$38.17
11/29/2023	12/15/2023	$0.123	4.1%	3.8%	$38.66
10/30/2023	11/15/2023	$0.123	4.5%	4.13%	$35.62
09/28/2023	10/16/2023	$0.123	4.26%	4.21%	$34.90
08/30/2023	09/15/2023	$0.123	4%	4.01%	$36.66
07/28/2023	08/15/2023	$0.123	4.05%	4.13%	$35.61
06/29/2023	07/17/2023	$0.123	4.11%	3.87%	$37.97
05/30/2023	06/15/2023	$0.123	4.27%	4%	$36.73
04/27/2023	05/15/2023	$0.123	4.33%	4.22%	$34.80
03/30/2023	04/17/2023	$0.123	4.42%	4.43%	$33.16
02/27/2023	03/15/2023	$0.123	4.32%	4.53%	$32.44
01/30/2023	02/15/2023	$0.123	4.19%	4.12%	$35.64
12/29/2022	01/17/2023	$0.122	4.44%	4.19%	$34.85
11/29/2022	12/15/2022	$0.122	4.58%	4.38%	$33.37
10/28/2022	11/15/2022	$0.122	4.61%	4.47%	$32.68
09/29/2022	10/17/2022	$0.122	5.18%	5%	$29.21
08/30/2022	09/15/2022	$0.122	4.67%	4.71%	$31.03
07/28/2022	08/15/2022	$0.122	4.56%	4.17%	$35.03
06/29/2022	07/15/2022	$0.122	4.66%	4.9%	$29.82
05/27/2022	06/15/2022	$0.122	4.39%	4.69%	$31.16
04/28/2022	05/16/2022	$0.122	3.61%	4.23%	$34.53
03/30/2022	04/18/2022	$0.122	3.46%	3.66%	$39.90
02/25/2022	03/15/2022	$0.122	3.69%	3.68%	$39.65
01/28/2022	02/15/2022	$0.122	3.5%	3.66%	$39.89
12/30/2021	01/18/2022	$0.121	3.05%	3.38%	$42.84
11/29/2021	12/15/2021	$0.121	3.34%	3.18%	$45.54
10/28/2021	11/15/2021	$0.121	3.24%	3.36%	$43.11
09/29/2021	10/15/2021	$0.121	3.63%	3.39%	$42.74
08/30/2021	09/15/2021	$0.121	3.41%	3.49%	$41.52
07/29/2021	08/16/2021	$0.121	3.52%	3.44%	$42.11
06/29/2021	07/15/2021	$0.121	3.86%	3.66%	$39.64
05/27/2021	06/15/2021	$0.121	4.06%	3.75%	$38.63
04/29/2021	05/17/2021	$0.121	3.99%	4.08%	$35.51
03/30/2021	04/15/2021	$0.121	4.27%	4.06%	$35.68
02/25/2021	03/15/2021	$0.121	4.55%	4.22%	$34.40
01/28/2021	02/16/2021	$0.121	4.83%	4.47%	$32.44
12/30/2020	01/15/2021	$0.120	4.63%	4.71%	$30.60
11/27/2020	12/15/2020	$0.120	4.79%	4.63%	$31.11
10/29/2020	11/16/2020	$0.120	4.57%	4.61%	$31.27
09/29/2020	10/15/2020	$0.120	4.71%	4.36%	$33.00
08/28/2020	09/15/2020	$0.120	4.43%	4.49%	$32.04
07/30/2020	08/17/2020	$0.120	4.39%	4.36%	$33.03
06/29/2020	07/15/2020	$0.120	4.97%	4.75%	$30.29
05/28/2020	06/15/2020	$0.120	5.34%	4.94%	$29.17
04/29/2020	05/15/2020	$0.120	5.34%	6.22%	$23.16
03/30/2020	04/15/2020	$0.120	6.3%	5.54%	$26.00
02/27/2020	03/16/2020	$0.120	4.99%	7.53%	$19.12
01/30/2020	02/18/2020	$0.120	4.42%	4.41%	$32.69
12/30/2019	01/15/2020	$0.119	4.59%	4.47%	$32.02
11/27/2019	12/16/2019	$0.119	4.58%	4.68%	$30.54
10/30/2019	11/15/2019	$0.119	4.61%	4.61%	$30.99
09/27/2019	10/15/2019	$0.119	4.87%	4.74%	$30.20
08/29/2019	09/16/2019	$0.119	4.9%	4.8%	$29.77
07/30/2019	08/15/2019	$0.119	4.71%	4.92%	$29.08
06/27/2019	07/15/2019	$0.119	4.74%	4.64%	$30.85
05/30/2019	06/17/2019	$0.119	4.91%	4.57%	$31.27
04/29/2019	05/15/2019	$0.119	4.99%	4.85%	$29.46
03/28/2019	04/15/2019	$0.119	4.83%	4.88%	$29.28
02/27/2019	03/15/2019	$0.119	5.17%	5.01%	$28.52
01/30/2019	02/15/2019	$0.119	5.21%	4.98%	$28.74
12/28/2018	01/15/2019	$0.118	5.76%	5.41%	$26.23
11/29/2018	12/17/2018	$0.118	5.34%	5.62%	$25.28
10/30/2018	11/15/2018	$0.118	5.3%	5.43%	$26.13
09/27/2018	10/15/2018	$0.118	5.25%	5.54%	$25.62
08/30/2018	09/17/2018	$0.118	4.95%	4.99%	$28.46
07/30/2018	08/15/2018	$0.118	5.29%	5.02%	$28.27
06/28/2018	07/16/2018	$0.118	5.21%	5.22%	$27.20
05/30/2018	06/15/2018	$0.118	5.31%	5.36%	$26.48
04/27/2018	05/15/2018	$0.118	5.81%	5.55%	$25.60
03/28/2018	04/16/2018	$0.118	5.89%	5.93%	$23.94
02/27/2018	03/15/2018	$0.118	6.24%	5.99%	$23.70
01/30/2018	02/15/2018	$0.118	5.69%	6.05%	$23.47
12/28/2017	01/16/2018	$0.118	5.12%	5.51%	$25.61
11/29/2017	12/15/2017	$0.118	4.98%	5.03%	$28.03
10/30/2017	11/15/2017	$0.118	5.16%	5.02%	$28.08
09/28/2017	10/16/2017	$0.118	5.09%	5.03%	$28.02
08/29/2017	09/15/2017	$0.118	5.11%	5.01%	$28.14
07/27/2017	08/15/2017	$0.118	5.16%	5.1%	$27.64
06/28/2017	07/17/2017	$0.117	5.15%	5.12%	$27.34
05/26/2017	06/15/2017	$0.117	5.19%	4.99%	$28.06
04/26/2017	05/15/2017	$0.117	5.27%	5.33%	$26.29
03/29/2017	04/17/2017	$0.117	5.67%	5.32%	$26.34
02/24/2017	03/15/2017	$0.117	5.46%	5.67%	$24.68
01/27/2017	02/15/2017	$0.117	6.01%	5.86%	$23.89
12/28/2016	01/17/2017	$0.116	5.98%	5.78%	$24.06
11/28/2016	12/15/2016	$0.116	5.89%	6.11%	$22.76
10/27/2016	11/15/2016	$0.116	6.16%	6.24%	$22.27
09/28/2016	10/17/2016	$0.116	5.59%	5.98%	$23.23
08/29/2016	09/15/2016	$0.116	5.59%	6.05%	$22.98
07/27/2016	08/15/2016	$0.116	5.66%	5.67%	$24.51
06/28/2016	07/15/2016	$0.116	6.01%	5.66%	$24.54
05/26/2016	06/15/2016	$0.116	6.53%	6.14%	$22.63
04/27/2016	05/16/2016	$0.116	6.82%	6.51%	$21.35
03/29/2016	04/15/2016	$0.116	6.96%	6.76%	$20.55
02/25/2016	03/15/2016	$0.116	8.34%	7.46%	$18.64
01/27/2016	02/16/2016	$0.116	8.24%	8.8%	$15.80
12/29/2015	01/15/2016	$0.115	7.33%	8.14%	$16.95
11/25/2015	12/15/2015	$0.115	6.81%	7.45%	$18.52
10/28/2015	11/16/2015	$0.115	6.72%	7.1%	$19.45
09/28/2015	10/15/2015	$0.115	7.71%	7.14%	$19.32
08/27/2015	09/15/2015	$0.115	7.99%	8%	$17.26
07/29/2015	08/17/2015	$0.115	7.24%	7.15%	$19.29
06/26/2015	07/15/2015	$0.113	6.63%	6.43%	$20.99
05/27/2015	06/15/2015	$0.113	6.18%	6.48%	$20.83
04/28/2015	05/15/2015	$0.113	6.03%	6.08%	$22.20
03/27/2015	04/15/2015	$0.113	5.73%	6%	$22.49
02/25/2015	03/16/2015	$0.113	5.47%	5.74%	$23.51
01/28/2015	02/17/2015	$0.113	5.02%	5.3%	$25.49
12/29/2014	01/15/2015	$0.110	5.28%	5.02%	$26.31
11/25/2014	12/15/2014	$0.110	5.52%	5.47%	$24.14
10/29/2014	11/17/2014	$0.110	5.51%	5.6%	$23.59
09/26/2014	10/15/2014	$0.110	6.26%	5.97%	$22.11
08/27/2014	09/15/2014	$0.110	5.64%	6.06%	$21.78
07/29/2014	08/15/2014	$0.110	5.56%	5.79%	$22.80
06/26/2014	07/15/2014	$0.105	5.25%	5.28%	$23.88
05/28/2014	06/16/2014	$0.105	5.31%	5.3%	$23.78
04/28/2014	05/15/2014	$0.105	5.35%	5.29%	$23.83
03/27/2014	04/15/2014	$0.105	5.36%	5.24%	$24.03
02/26/2014	03/17/2014	$0.105	5.47%	5.44%	$23.16
01/29/2014	02/17/2014	$0.105	5.94%	5.4%	$23.32
12/27/2013	01/15/2014	$0.100	1.98%	1.95%	$20.51
11/26/2013	12/16/2013	$0.100	1.86%	2.04%	$19.64
10/29/2013	11/15/2013	$0.100	1.85%	1.8%	$22.24
09/26/2013	10/15/2013	$0.300	5.84%	5.89%	$20.38
06/26/2013	07/15/2013	$0.300	6.01%	5.87%	$20.44
03/26/2013	04/15/2013	$0.300	5.66%	5.55%	$21.63
12/27/2012	01/15/2013	$0.270	6.1%	5.73%	$18.85
09/26/2012	10/15/2012	$0.270	6.81%	6.36%	$16.97
06/27/2012	07/13/2012	$0.270	7.55%	7.32%	$14.76
03/28/2012	04/13/2012	$0.260	7.65%	7.87%	$13.22
12/28/2011	01/13/2012	$0.260	27.13%	27.04%	$11.54
09/28/2011	10/17/2011	$0.260	30.14%	29.49%	$10.58
06/28/2011	07/15/2011	$0.206	20.18%	19.56%	$12.62

Projected Future Returns & Dividends for STAG

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

Share price CAGR of +4.46%
Dividend CAGR of +1.1%

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

	STAG (DRIP)	STAG - No DRIP
Current Price	$35.80	$35.80
Start Shares	279.33	279.33
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	405.91	279.33
Dividends Payment	$0.43	$0.43
Annual Dividends	$702	$483
Yield on cost	7.02%	4.83%
Share Price	$55.36	$55.36
Total Dividends	$5,566	$4,551
Final Value	$22,472	$20,016

Estimated Future Value + Dividends - STAG

NOTE: Above numbers are our estimate based on STAG'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

Company Info

STAG Industrial, Inc. (STAG) had its IPO on 2011-04-15, and is traded on NYSE stock exchange.

STAG Industrial, Inc. is a real estate investment company, which engages in acquiring, owning, and managing single-tenant, industrial real estate assets. It offers industrial real estate operating platform to real estate ownership. The company was founded by Benjamin S. Butcher on July 21, 2010 and is headquartered in Boston, MA.

STAG website: https://www.stagindustrial.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

DCF Model — STAG

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $35.80

—

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 →