Telus Corp TU | NYSE
$8.48
$0.37 | 4.56%
TREND SIGNAL:
|2026-05-13
|2026-05-13
Company Overview:
Market Cap:
$12.77B
Trailing PE:
N/A
FWD PE *:
15.8x
Payout Ratio (TTM):
—
52-Week Range:
$7.64 - $15.41
* Forward PE is based on street estimates.
10 Year TU Performance Metrics:
Total Return (with DRIP):
-11.2% (-1.18% CAGR)
Total Return (no DRIP):
8.4% (0.81% CAGR)
Share Price:
-47.8% (-6.30% CAGR)
Yield on Cost (with DRIP):
5.70%
Total Invested:
$10,000
Total Value (with DRIP):
$8,879
Total Return $ (with DRIP):
-$1,121
Dividend Increase:
65.7% (5.31% CAGR)
Dividend Yield (FWD):
6.42% ($0.54)
TU 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
TU Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
TU Price CAGR:1Y: -43.77%2Y: -27.52%5Y: -17.80%10Y: -6.30%
TU Dividend Charts
TU Dividend CAGR:1Y: -54.77%2Y: -31.27%5Y: -11.39%10Y: -2.79%
TU Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Dividend to FCF Ratio CAGR:1Y: -11.79%2Y: 0.00%5Y: 2.79%10Y: -10.75%
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
TU Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
TU Revenue CAGR:1Y: -2.21%2Y: 0.20%5Y: 3.67%10Y: 4.67%
TU EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU EBITDA CAGR:1Y: 36.62%2Y: -3.51%5Y: 2.02%10Y: 3.25%
TU Free Cash Flow CAGR:1Y: 21.48%2Y: 0.00%5Y: 8.54%10Y: 17.90%
TU Free Cash Flow / Share CAGR:1Y: 17.70%2Y: 0.00%5Y: 5.34%10Y: 14.61%
TU Operating Income CAGR:1Y: 213.71%2Y: -10.28%5Y: -3.56%10Y: -2.26%
TU Gross Profit CAGR:1Y: -3.84%2Y: 101.96%5Y: 0.00%10Y: 0.00%
TU Shares Outstanding CAGR:1Y: 3.83%2Y: 2.92%5Y: 2.98%10Y: 2.85%
TU Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Stock-Based Comp CAGR:1Y: 40.54%2Y: 15.47%5Y: 0.00%10Y: 8.98%
TU Expenses CAGR:1Y: 9.08%2Y: -35.00%5Y: -3.81%10Y: -1.50%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
TU Actual Revenue CAGR:1Y: -2.21%2Y: 0.20%5Y: 3.67%10Y: 4.67%
TU Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Actual EBITDA CAGR:1Y: 36.62%2Y: -3.51%5Y: 2.02%10Y: 3.25%
Ratios, Profit Margins & Return on Capital:
TU Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Gross Profit Margin CAGR:1Y: -57.30%2Y: -1.15%5Y: -24.51%10Y: -12.59%
TU Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
TU Price To Sales Ratio CAGR:1Y: -27.61%2Y: -12.47%5Y: -12.14%10Y: -4.89%
TU Return on Capital Employed CAGR:1Y: 352.21%2Y: 5.41%5Y: -0.92%10Y: -6.48%
TU Return on Invested Capital CAGR:1Y: 315.20%2Y: 16.80%5Y: -1.62%10Y: -6.18%
TU Dividends Info:
Annual Dividend:
$0.544
Forward Yield:
6.42%
Ex-Dividend Date:
2026-09-10
Lifetime Dividends / Share:
$15.94
TU Dividend History: Dates, Payments & Yield list
Below is a schedule of all TU 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 |
|---|---|---|---|---|---|
| 09/10/2026 | 09/14/2026 | $0.136 | 5.98% | 5.94% | $9.16 |
| 06/10/2026 | 06/12/2026 | $0.300 | 10.11% | 10.1% | $11.88 |
| 03/11/2026 | 03/13/2026 | $0.308 | 9.28% | 9.4% | $13.11 |
| 12/11/2025 | 01/02/2026 | $0.304 | 9.51% | 9.27% | $13.11 |
| 09/10/2025 | 10/01/2025 | $0.301 | 7.6% | 7.6% | $15.83 |
| 06/10/2025 | 06/12/2025 | $0.304 | 7.57% | 7.48% | $16.26 |
| 03/11/2025 | 03/13/2025 | $0.281 | 7.31% | 7.49% | $15.00 |
| 12/11/2024 | 12/13/2024 | $0.284 | 7.48% | 7.81% | $14.55 |
| 09/10/2024 | 09/12/2024 | $0.288 | 6.93% | 6.79% | $16.97 |
| 06/10/2024 | 06/12/2024 | $0.284 | 7.07% | 7.07% | $16.09 |
| 03/08/2024 | 03/11/2024 | $0.277 | 6.4% | 6.4% | $17.30 |
| 12/08/2023 | 12/11/2023 | $0.277 | 6% | 6.09% | $18.21 |
| 09/07/2023 | 09/11/2023 | $0.267 | 6.39% | 6.34% | $16.86 |
| 06/08/2023 | 06/12/2023 | $0.271 | 5.7% | 5.67% | $19.08 |
| 03/09/2023 | 03/13/2023 | $0.258 | 5.36% | 5.33% | $19.35 |
| 12/08/2022 | 01/03/2023 | $0.257 | 4.96% | 5.33% | $19.27 |
| 09/08/2022 | 10/03/2022 | $0.258 | 4.69% | 4.99% | $20.69 |
| 06/09/2022 | 07/04/2022 | $0.267 | 4.41% | 4.82% | $22.13 |
| 03/10/2022 | 04/01/2022 | $0.256 | 3.94% | 3.85% | $26.62 |
| 12/09/2021 | 01/04/2022 | $0.259 | 4.53% | 4.42% | $23.44 |
| 09/09/2021 | 10/01/2021 | $0.249 | 4.28% | 4.53% | $22.01 |
| 06/09/2021 | 07/02/2021 | $0.261 | 4.6% | 4.62% | $22.59 |
| 03/10/2021 | 04/01/2021 | $0.246 | 4.68% | 4.87% | $20.23 |
| 12/10/2020 | 01/04/2021 | $0.243 | 4.85% | 4.88% | $19.91 |
| 09/09/2020 | 10/01/2020 | $0.221 | 4.88% | 5.02% | $17.62 |
| 06/09/2020 | 07/02/2020 | $0.218 | 4.82% | 5.22% | $16.70 |
| 03/10/2020 | 04/01/2020 | $0.213 | 4.8% | 5.51% | $15.44 |
| 12/10/2019 | 01/02/2020 | $0.220 | 4.64% | 4.54% | $19.41 |
| 09/09/2019 | 10/01/2019 | $0.214 | 4.66% | 4.76% | $17.95 |
| 06/07/2019 | 07/02/2019 | $0.211 | 4.47% | 4.51% | $18.68 |
| 12/10/2018 | 01/02/2019 | $0.205 | 4.69% | 4.92% | $16.62 |
| 09/07/2018 | 10/01/2018 | $0.200 | 4.35% | 4.36% | $18.32 |
| 06/07/2018 | 07/03/2018 | $0.203 | 4.61% | 4.59% | $17.68 |
| 03/08/2018 | 04/02/2018 | $0.196 | 4.32% | 4.5% | $17.37 |
| 12/08/2017 | 01/02/2018 | $0.197 | 4.2% | 4.15% | $18.92 |
| 09/07/2017 | 10/02/2017 | $0.202 | 4.48% | 4.49% | $17.94 |
| 06/07/2017 | 07/04/2017 | $0.183 | 4.42% | 4.25% | $17.22 |
| 03/08/2017 | 04/03/2017 | $0.179 | 4.57% | 4.42% | $16.20 |
| 12/07/2016 | 01/03/2017 | $0.181 | 4.55% | 4.51% | $16.05 |
| 09/07/2016 | 10/03/2016 | $0.179 | 4.31% | 4.33% | $16.52 |
| 06/08/2016 | 07/04/2016 | $0.181 | 4.47% | 4.38% | $16.48 |
| 03/09/2016 | 04/01/2016 | $0.164 | 4.31% | 4.05% | $16.20 |
| 12/09/2015 | 01/04/2016 | $0.162 | 4.43% | 4.76% | $13.62 |
| 09/08/2015 | 10/01/2015 | $0.158 | 3.92% | 4.03% | $15.68 |
| 06/08/2015 | 07/02/2015 | $0.169 | 4.03% | 3.89% | $17.38 |
| 03/09/2015 | 04/01/2015 | $0.159 | 3.79% | 3.8% | $16.67 |
| 12/09/2014 | 01/02/2015 | $0.174 | 3.88% | 3.89% | $17.88 |
| 09/08/2014 | 10/01/2014 | $0.175 | 3.9% | 4.07% | $17.15 |
| 06/06/2014 | 07/02/2014 | $0.174 | 3.7% | 3.75% | $18.57 |
| 03/07/2014 | 04/01/2014 | $0.164 | 3.77% | 3.66% | $17.93 |
| 12/09/2013 | 01/02/2014 | $0.170 | 3.93% | 3.95% | $17.15 |
| 09/06/2013 | 10/01/2013 | $0.162 | 4.04% | 3.91% | $16.57 |
| 06/06/2013 | 07/02/2013 | $0.165 | 3.87% | 4.39% | $14.98 |
| 12/07/2012 | 01/02/2013 | $0.160 | 3.96% | 3.9% | $16.38 |
| 09/06/2012 | 10/01/2012 | $0.154 | 3.95% | 3.92% | $15.74 |
| 06/06/2012 | 07/03/2012 | $0.147 | 4.15% | 3.87% | $15.15 |
| 03/07/2012 | 04/02/2012 | $0.145 | 4.11% | 4.03% | $14.41 |
| 12/07/2011 | 01/03/2012 | $0.143 | 4.36% | 4.03% | $14.15 |
| 09/07/2011 | 10/03/2011 | $0.139 | 4.32% | 4.87% | $11.39 |
| 06/08/2011 | 07/04/2011 | $0.141 | 4.37% | 4.19% | $13.43 |
| 03/09/2011 | 04/01/2011 | $0.135 | 4.59% | 4.35% | $12.40 |
| 12/08/2010 | 01/04/2011 | $0.131 | 4.79% | 4.83% | $10.86 |
| 09/08/2010 | 10/01/2010 | $0.120 | 4.79% | 4.52% | $10.62 |
| 06/08/2010 | 07/02/2010 | $0.118 | 5.33% | 5.14% | $9.18 |
| 03/09/2010 | 04/01/2010 | $0.116 | 5.51% | 5.11% | $9.04 |
| 12/09/2009 | 01/04/2010 | $0.113 | 5.78% | 5.69% | $7.92 |
| 09/08/2009 | 10/01/2009 | $0.109 | 5.66% | 5.81% | $7.49 |
| 06/08/2009 | 07/02/2009 | $0.108 | 6.12% | 6.71% | $6.42 |
| 12/07/2000 | 11/30/-0001 | $0.088 | 5.97% | 5.97% | $5.86 |
| 06/08/2004 | 11/30/-0001 | $0.038 | 3.88% | 3.88% | $3.87 |
| 03/09/2004 | 11/30/-0001 | $0.038 | 3.44% | 3.44% | $4.36 |
| 12/09/2003 | 11/30/-0001 | $0.038 | 3.22% | 3.22% | $4.66 |
| 09/08/2003 | 11/30/-0001 | $0.038 | 3.45% | 3.45% | $4.35 |
| 06/06/2003 | 11/30/-0001 | $0.025 | 2.56% | 2.56% | $3.94 |
| 03/07/2003 | 11/30/-0001 | $0.038 | 5.91% | 5.91% | $2.54 |
| 12/09/2002 | 11/30/-0001 | $0.038 | 5.88% | 5.88% | $2.55 |
| 09/06/2002 | 11/30/-0001 | $0.038 | 9.2% | 9.2% | $1.63 |
| 06/06/2002 | 11/30/-0001 | $0.038 | 6.79% | 6.79% | $2.21 |
| 03/07/2002 | 11/30/-0001 | $0.038 | 5.23% | 5.23% | $2.87 |
| 12/07/2001 | 11/30/-0001 | $0.038 | 3.8% | 3.8% | $3.95 |
| 09/06/2001 | 11/30/-0001 | $0.088 | 10.06% | 10.06% | $3.48 |
| 06/06/2001 | 11/30/-0001 | $0.088 | 6.45% | 6.45% | $5.43 |
| 03/07/2001 | 11/30/-0001 | $0.088 | 5.82% | 5.82% | $6.01 |
| 09/08/2004 | 11/30/-0001 | $0.038 | 3.12% | 3.12% | $4.81 |
| 12/08/2004 | 11/30/-0001 | $0.050 | 3.07% | 3.07% | $6.52 |
| 06/08/2005 | 11/30/-0001 | $0.050 | 2.45% | 2.45% | $8.15 |
| 12/09/2008 | 11/30/-0001 | $0.095 | 5.66% | 5.66% | $6.71 |
| 09/08/2008 | 11/30/-0001 | $0.106 | 4.66% | 4.66% | $9.05 |
| 06/06/2008 | 11/30/-0001 | $0.112 | 4.11% | 4.11% | $10.85 |
| 03/07/2008 | 11/30/-0001 | $0.114 | 4.24% | 4.24% | $10.78 |
| 12/07/2007 | 11/30/-0001 | $0.100 | 3.63% | 3.63% | $11.05 |
| 09/06/2007 | 11/30/-0001 | $0.089 | 2.77% | 2.77% | $12.81 |
| 06/06/2007 | 11/30/-0001 | $0.088 | 2.36% | 2.36% | $14.94 |
| 03/07/2007 | 11/30/-0001 | $0.080 | 2.68% | 2.68% | $11.89 |
| 12/07/2006 | 11/30/-0001 | $0.082 | 2.73% | 2.73% | $12.01 |
| 09/13/2006 | 11/30/-0001 | $0.062 | 1.82% | 1.82% | $13.65 |
| 06/07/2006 | 11/30/-0001 | $0.061 | 2.48% | 2.48% | $9.86 |
| 03/08/2006 | 11/30/-0001 | $0.061 | 2.42% | 2.42% | $9.99 |
| 12/07/2005 | 11/30/-0001 | $0.059 | 2.51% | 2.51% | $9.45 |
| 09/07/2005 | 11/30/-0001 | $0.050 | 2.11% | 2.11% | $9.47 |
| 03/09/2009 | 11/30/-0001 | $0.092 | 6.5% | 6.5% | $5.68 |
Projected Future Returns & Dividends for TU
Based on past 10-year performance, here are TU growth metrics:
Share price CAGR of -6.3%
Dividend CAGR of -2.72%
Using TU CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| TU (DRIP) | TU - No DRIP | |
|---|---|---|
| Current Price | $8.48 | $8.48 |
| Start Shares | 1,179.25 | 1,179.25 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 2,228.42 | 1,179.25 |
| Dividends Payment | $0.07 | $0.07 |
| Annual Dividends | $632 | $335 |
| Yield on cost | 6.32% | 3.35% |
| Share Price | $4.42 | $4.42 |
| Total Dividends | $6,528 | $4,870 |
| Final Value | $9,855 | $10,085 |
Estimated Future Value + Dividends - TU
NOTE: Above numbers are our estimate based on TU'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
Telus Corp (TU) had its IPO on 1996-06-11, and is traded on NYSE stock exchange.
TELUS Corporation, together with its subsidiaries, operates as a telecommunications company in Canada and internationally. It operates through TELUS Technology Solutions, TELUS Health, and TELUS Digital Experience segments. The company offer technology solutions comprising mobile and fixed voice and data telecommunications services and products; and agriculture and consumer goods services, such as software, data management and data analytics-driven smart-food chain, and consumer goods technologies, as well as sells mobile technologies equipment. It also provides data services consisting of internet protocol; television; hosting; managed information technology and cloud-based services; and home and business security and automation. In addition, the company offers integrated health and well-being products, solutions, and services, such as healthcare services; and software and technology solutions, including employee and family assistance programs and benefits administration. Further, it provides digitally enabled customer experience solutions, including digital customer experience management and the digital transformation of IT and customer experience systems; digital trust, safety, and security; AI data services; and generative AI solutions in customer experience. The company was formerly known as TELUS Communications Inc. and changed its name to TELUS Corporation in February 2005. TELUS Corporation was incorporated in 1998 and is based in Vancouver, Canada.
TU website: http://www.telus.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 — TU
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 $8.48
—
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 →
