NEW Our free Dividend Tracker is live — see what your stocks pay you
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

UDR, Inc. UDR | NYSE

$34.24 $0.03 | 0.09%
TREND SIGNAL:Signal available — unlock to view |2026-07-31

Next Earnings: Oct 28, 2026

Company Overview:

Market Cap: $12.58B
Trailing PE: 21.8x
FWD PE *: 58.7x
Payout Ratio (TTM): 102.6%
52-Week Range: $32.94 - $42.00

* Forward PE is based on street estimates.

10 Year UDR Performance Metrics:

Total Return (with DRIP): 47.4% (3.96% CAGR)
Total Return (no DRIP): 46.5% (3.89% CAGR)
Share Price: 1.3% (0.13% CAGR)
Yield on Cost (with DRIP): 7.49%
Total Invested: $10,000
Total Value (with DRIP): $14,740
Total Return $ (with DRIP): $4,740
Dividend Increase: -50.8% (-6.90% CAGR)
Dividend Yield (FWD): 5.08% ($1.74)
UDR 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
UDR Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
UDR Price CAGR:1Y: -4.65%2Y: -12.62%5Y: -8.69%10Y: 0.13%
UDR Dividend Charts
UDR - Dividends
UDR Dividend CAGR:1Y: 0.98%2Y: 1.07%5Y: 3.58%10Y: 3.88%
UDR - Dividend Payout Ratio
UDR Dividend Payout Ratio CAGR:1Y: -45.73%2Y: -34.93%5Y: -27.30%10Y: -7.85%
UDR - Dividend to Free Cash Flow Ratio
UDR Dividend to FCF Ratio CAGR:1Y: -13.69%2Y: -6.58%5Y: 2.00%10Y: -2.11%

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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

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

UDR - Revenue
UDR Revenue CAGR:1Y: 0.00%2Y: 1.21%5Y: 6.44%10Y: 5.94%
UDR - Earnings Per Share (EPS)
UDR EPS CAGR:1Y: 90.91%2Y: 58.11%5Y: 39.33%10Y: 13.35%
UDR - Net Income
🔓 See the full chart40% off right now · 7-day free trial
UDR Net Income CAGR:1Y: 95.51%2Y: 59.69%5Y: 47.19%10Y: 15.78%
UDR - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
UDR EBITDA CAGR:1Y: -2.72%2Y: 1.59%5Y: 39.28%10Y: 18.66%
UDR - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
UDR Free Cash Flow CAGR:1Y: 15.23%2Y: 7.68%5Y: 3.56%10Y: 8.29%
UDR - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
UDR Free Cash Flow / Share CAGR:1Y: 19.29%2Y: 9.27%5Y: 2.03%10Y: 6.33%
UDR - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
UDR Operating Income CAGR:1Y: 7.54%2Y: 9.30%5Y: 18.39%10Y: 7.17%
UDR - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
UDR Gross Profit CAGR:1Y: 2.17%2Y: 14.80%5Y: 16.38%10Y: 7.49%
UDR - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
UDR Shares Outstanding CAGR:1Y: -2.54%2Y: -0.96%5Y: 1.67%10Y: 1.89%
UDR - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
UDR Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 4.09%
UDR - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
UDR Stock-Based Comp CAGR:1Y: -21.68%2Y: -14.66%5Y: 1.41%10Y: 7.94%
UDR - Expenses
🔓 See the full chart40% off right now · 7-day free trial
UDR Expenses CAGR:1Y: -17.61%2Y: -5.39%5Y: 9.54%10Y: 9.98%
UDR - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
UDR - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
UDR - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
UDR - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
UDR - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
UDR - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
UDR - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
UDR Revenue CAGR:1Y: 0.00%2Y: 1.21%5Y: 6.44%10Y: 5.94%
UDR - Revenue by Region
🔓 See the full chart40% off right now · 7-day free trial
UDR Revenue CAGR:1Y: 0.00%2Y: 1.21%5Y: 6.44%10Y: 5.94%

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

UDR - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
UDR Actual Revenue CAGR:1Y: 0.00%2Y: 1.21%5Y: 6.44%10Y: 5.94%
UDR - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
UDR Actual EPS CAGR:1Y: 90.91%2Y: 58.11%5Y: 39.33%10Y: 13.35%
UDR - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
UDR Actual Net Income CAGR:1Y: 95.51%2Y: 59.69%5Y: 47.19%10Y: 15.78%
UDR - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
UDR Actual EBITDA CAGR:1Y: -2.72%2Y: 1.59%5Y: 39.28%10Y: 18.66%

Ratios, Profit Margins & Return on Capital:

UDR - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
UDR Net Profit Margin CAGR:1Y: 83.18%2Y: 52.82%5Y: 36.54%10Y: 8.57%
UDR - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
UDR Gross Profit Margin CAGR:1Y: 143.85%2Y: 75.25%5Y: 30.12%10Y: 10.68%
UDR - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
UDR Price to Earnings CAGR:1Y: -48.79%2Y: -36.24%5Y: -32.56%10Y: -10.52%
UDR - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
UDR Price To Sales Ratio CAGR:1Y: -3.90%2Y: -3.13%5Y: -8.15%10Y: -2.95%
UDR - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
UDR Return on Capital Employed CAGR:1Y: 34.07%2Y: 23.76%5Y: 22.63%10Y: 6.24%
UDR - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
UDR Return on Invested Capital CAGR:1Y: 25.20%2Y: 21.57%5Y: 18.84%10Y: 3.83%

Compare stocks side-by-side

UDR Dividends Info:

Annual Dividend: $1.74
Forward Yield: 5.08%
Ex-Dividend Date: 2026-12-15
Lifetime Dividends / Share: $43.60

UDR Dividend History: Dates, Payments & Yield list

Below is a schedule of all UDR 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
12/15/202612/31/2026$0.1455.12%0%$0.00
11/16/202611/30/2026$0.1455.12%0%$0.00
10/19/202611/02/2026$0.1455.12%0%$0.00
09/15/202609/17/2026$0.1451.66%1.7%$34.21
08/17/202608/19/2026$0.1451.56%1.55%$37.51
07/17/202607/20/2026$0.1451.46%1.46%$39.74
04/15/202604/17/2026$0.4354.99%4.93%$35.28
01/12/202601/14/2026$0.4304.75%4.68%$36.73
10/09/202510/13/2025$0.4304.81%4.76%$36.15
07/10/202507/14/2025$0.4304.25%4.26%$40.36
04/10/202504/14/2025$0.4304.36%4.22%$40.79
01/09/202501/31/2025$0.4253.97%4.07%$41.74
01/10/202501/13/2025$0.4254.24%4.15%$40.98
10/10/202410/14/2024$0.4253.92%3.87%$43.94
07/10/202407/12/2024$0.4254.18%4.21%$40.35
04/09/202404/11/2024$0.4254.49%4.57%$37.17
01/09/202401/11/2024$0.4204.41%4.36%$38.50
10/06/202310/09/2023$0.4204.69%4.6%$36.52
07/07/202307/10/2023$0.4203.94%3.93%$42.71
04/06/202304/10/2023$0.4204.13%4.13%$40.69
01/06/202301/09/2023$0.3803.93%3.95%$38.47
10/07/202210/31/2022$0.3804%3.82%$39.76
07/08/202208/01/2022$0.3803.39%3.22%$47.23
04/08/202205/02/2022$0.3802.59%2.94%$51.76
01/07/202201/31/2022$0.3632.49%2.55%$56.84
10/07/202111/01/2021$0.3632.71%2.63%$55.03
07/09/202108/02/2021$0.3632.79%2.64%$54.99
04/08/202104/30/2021$0.3633.3%3.12%$46.45
01/08/202102/01/2021$0.3603.85%3.72%$38.76
10/08/202011/02/2020$0.3604.03%4.39%$32.79
07/09/202007/31/2020$0.3604%3.98%$36.20
04/08/202004/30/2020$0.3603.72%3.84%$37.47
01/09/202001/31/2020$0.3433%2.86%$47.91
10/09/201910/31/2019$0.3432.82%2.73%$50.25
07/09/201907/31/2019$0.3432.94%2.97%$46.06
04/08/201904/30/2019$0.3433.04%3.05%$44.95
01/09/201901/31/2019$0.3233.3%2.95%$43.75
10/09/201810/31/2018$0.3233.2%3.29%$39.19
07/09/201807/31/2018$0.3233.47%3.35%$38.48
04/06/201804/30/2018$0.3233.61%3.57%$36.15
01/09/201801/31/2018$0.3103.36%3.39%$36.53
10/06/201710/31/2017$0.3103.25%3.2%$38.79
07/06/201707/31/2017$0.3103.26%3.17%$39.09
04/06/201705/01/2017$0.3103.44%3.3%$37.61
01/06/201701/31/2017$0.2953.24%3.38%$34.95
10/06/201610/31/2016$0.2953.5%3.37%$34.97
07/07/201608/01/2016$0.2953.22%3.14%$37.63
04/07/201605/02/2016$0.2953.13%3.34%$35.30
01/07/201602/01/2016$0.2783.04%3.07%$36.15
10/07/201511/02/2015$0.2783.16%3.14%$35.39
07/08/201507/31/2015$0.2783.35%3.28%$33.81
04/14/201504/30/2015$0.2783.39%3.39%$32.77
01/08/201502/02/2015$0.2603.26%3.13%$33.28
10/08/201410/31/2014$0.2603.74%3.44%$30.23
07/08/201407/31/2014$0.2603.65%3.58%$29.08
04/07/201404/30/2014$0.2604.06%4.02%$25.86
01/08/201401/31/2014$0.2354.03%3.86%$24.34
10/08/201310/31/2013$0.2354.03%3.79%$24.81
07/08/201307/31/2013$0.2353.71%3.75%$25.04
04/05/201304/30/2013$0.2353.79%3.82%$24.58
01/08/201301/31/2013$0.2203.66%3.68%$23.89
10/05/201210/31/2012$0.2203.64%3.63%$24.27
07/06/201207/31/2012$0.2203.38%3.31%$26.61
04/04/201204/30/2012$0.2203.31%3.34%$26.33
01/09/201201/31/2012$0.2153.53%3.31%$26.02
10/12/201110/31/2011$0.2003.57%3.21%$24.93
07/07/201108/01/2011$0.2003.11%3.06%$26.14
04/07/201105/02/2011$0.1853.11%2.86%$25.85
01/12/201101/31/2011$0.1853.23%3.15%$23.48
10/13/201011/01/2010$0.1853.38%3.27%$22.66
07/08/201008/02/2010$0.1803.67%3.33%$21.65
04/08/201004/30/2010$0.1803.93%3.55%$20.31
01/13/201002/01/2010$0.1804.54%4.57%$15.75
10/14/200911/02/2009$0.1804.64%5%$14.40
07/08/200907/31/2009$0.1807.64%6.89%$10.45
04/07/200904/30/2009$0.30515.04%12.12%$10.07
12/05/200801/29/2009$1.29034.94%42.23%$12.22
10/15/200810/31/2008$0.3308.14%6.68%$19.76
07/09/200807/31/2008$0.3305.93%5.17%$25.54
04/09/200804/30/2008$0.3305.45%5.22%$25.28
01/09/200801/31/2008$0.3306.86%5.78%$22.83
10/10/200710/31/2007$0.3305.18%5.56%$23.74
07/11/200707/31/2007$0.3304.97%5.72%$23.09
04/11/200704/30/2007$0.3304.37%4.39%$30.04
01/10/200701/31/2007$0.3133.98%3.81%$32.79
10/11/200610/31/2006$0.3134.03%3.86%$32.37
07/12/200607/31/2006$0.3134.46%4.49%$27.85
04/11/200605/01/2006$0.3134.58%4.62%$27.08
01/11/200601/31/2006$0.3004.83%4.72%$25.41
10/12/200510/31/2005$0.3005.69%5.42%$22.13
07/13/200508/01/2005$0.3004.9%4.7%$25.51
04/13/200505/02/2005$0.3005.68%5.39%$22.28
01/12/200501/31/2005$0.2935.24%5.27%$22.22
10/13/200411/01/2004$0.2935.97%5.49%$21.31
07/14/200408/02/2004$0.2936%5.9%$19.84
04/14/200404/30/2004$0.2936.68%6.52%$17.95
01/14/200402/02/2004$0.2856.17%6.05%$18.85
10/15/200310/31/2003$0.2856.22%6.53%$17.45
07/16/200307/31/2003$0.2856.36%6.32%$18.03
04/09/200304/30/2003$0.2856.94%6.83%$16.69
01/15/200301/31/2003$0.2787%6.94%$15.99
10/09/200210/31/2002$0.2787.96%7.69%$14.43
07/10/200207/31/2002$0.2787.45%6.85%$16.20
04/10/200204/30/2002$0.2786.77%6.65%$16.70
01/11/200201/31/2002$0.2707.59%7.53%$14.34
10/10/200110/31/2001$0.2707.61%7.56%$14.29
07/11/200107/31/2001$0.2707.84%7.71%$14.00
04/10/200104/30/2001$0.2708.83%8.46%$12.77
01/10/200101/30/2001$0.2689.78%9.29%$11.52
10/11/200010/31/2000$0.26810.31%10.19%$10.50
07/12/200007/31/2000$0.2689.35%9.3%$11.50
04/12/200004/28/2000$0.26810.7%10.7%$10.00
01/12/200001/31/2000$0.26510.46%11.01%$9.63
10/13/199911/01/1999$0.2659.74%9.58%$11.06
07/14/199907/30/1999$0.2669.06%9.3%$11.44
04/14/199904/30/1999$0.26510.34%9.74%$10.88
01/13/199901/29/1999$0.2629.8%10.61%$9.88
10/14/199810/30/1998$0.2629.92%9.42%$11.13
07/15/199807/31/1998$0.2627.62%8.34%$12.56
04/07/199804/30/1998$0.2627.39%7.73%$13.56
01/14/199801/30/1998$0.2527.01%7.26%$13.88
10/15/199710/31/1997$0.2526.86%7.26%$13.88
07/09/199707/31/1997$0.2526.81%7.01%$14.38
04/09/199704/30/1997$0.2527.2%7.33%$13.75
12/26/199602/03/1997$0.2406.19%6.3%$15.25
10/09/199610/31/1996$0.2406.86%6.79%$14.13
07/10/199607/31/1996$0.2406.68%7.04%$13.63
04/10/199604/30/1996$0.2406.74%6.74%$14.25
01/10/199601/31/1996$0.2256.21%6%$15.00
10/11/199510/31/1995$0.2256.43%6.55%$13.75
07/12/199507/31/1995$0.2256.15%6.32%$14.25
04/07/199504/28/1995$0.2256.6%6.43%$14.00
01/09/199501/31/1995$0.1955.62%5.78%$13.50
10/07/199410/31/1994$0.1956.12%6.18%$12.63
07/11/199407/29/1994$0.1955.72%5.62%$13.88
04/11/199404/29/1994$0.1955.42%5.29%$14.75
01/10/199401/31/1994$0.1755.38%4.87%$14.38
10/08/199310/29/1993$0.1754.21%4.38%$16.00
07/19/199307/30/1993$0.1755%5%$14.00
04/12/199304/30/1993$0.0882.53%2.63%$13.31
01/11/199301/29/1993$0.0832.6%2.53%$13.06
10/09/199210/30/1992$0.1656%5.77%$11.44
07/13/199207/31/1992$0.1656.14%6.21%$10.63
04/10/199204/30/1992$0.1656.56%6.48%$10.19
01/06/199201/31/1992$0.1606.24%6.1%$10.50
10/07/199110/31/1991$0.0803.41%3.41%$9.38
07/15/199107/31/1991$0.0783.52%3.47%$8.94
04/08/199104/30/1991$0.0783.73%3.47%$8.94
01/07/199101/31/1991$0.0784.31%3.88%$8.00
10/05/199010/31/1990$0.1559.19%9.45%$6.56
07/09/199007/31/1990$0.1557.75%8%$7.75
04/06/199004/30/1990$0.1557.75%7.94%$7.81
01/08/199001/31/1990$0.1556.94%7.24%$8.56
10/06/198910/31/1989$0.1556.66%6.89%$9.00
07/10/198907/31/1989$0.1506.67%6.57%$9.13
04/10/198904/28/1989$0.1506.81%6.62%$9.06
01/09/198901/31/1989$0.1456.4%6.49%$8.94
10/07/198810/12/1988$0.1456.44%6.44%$9.00
07/11/198807/29/1988$0.1356.13%6.21%$8.69
04/04/198804/29/1988$0.1356.04%6.64%$8.13
01/11/198801/29/1988$0.1306.03%6.12%$8.50
10/09/198710/30/1987$0.1305.59%7.11%$7.31

Projected Future Returns & Dividends for UDR

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

Share price CAGR of +0.13%
Dividend CAGR of +3.47%

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

UDR (DRIP)UDR - No DRIP
Current Price$34.24$34.24
Start Shares292.06292.06
Start Value$10,000$10,000
  
After 10 years:
Final Share Count526.98292.06
Dividends Payment$0.20$0.20
Annual Dividends$1,289$715
Yield on cost12.89%7.15%
Share Price$34.68$34.68
Total Dividends$8,097$5,953
Final Value$18,273$16,080

Estimated Future Value + Dividends - UDR

NOTE: Above numbers are our estimate based on UDR'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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

Company Info

UDR, Inc. (UDR) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

UDR, Inc. (NYSE: UDR), a distinguished S&P 500 company, stands as a premier multifamily real estate investment trust. The company boasts a proven history of generating exceptional and reliable returns for its investors, achieving this through the astute management, acquisition, disposition, development, and redevelopment of appealing real estate properties situated in key U.S. markets. As of September 30, 2020, UDR's extensive portfolio included ownership or partial ownership in 51,649 apartment homes, with an additional 1,031 units currently under development. With over 48 years in operation, UDR has consistently delivered long-term value to its shareholders, provided superior service to its residents, and fostered a high-quality experience for its associates.

UDR website: https://www.udr.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
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount
Loading signals…

DCF Model — UDR

Value from:
Pay up to today
—
vs current price $34.24
—
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
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →