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 »

Unitil Corporation UTL | NYSE

$53.67 $0.27 | 0.51%

TREND SIGNAL: Signal available — unlock to view

|2026-10-14

Add to favoritesFavorite

Company Overview:

Market Cap: $956.54M

Trailing PE: 17.1x

FWD PE *: 16.4x

Payout Ratio (TTM): 57.6%

52-Week Range: $46.91 - $57.26

* Forward PE is based on street estimates.

10 Year UTL Performance Metrics:

Total Return (with DRIP): 89.4% (6.60% CAGR)

Total Return (no DRIP): 80.4% (6.08% CAGR)

Share Price: 41.2% (3.51% CAGR)

Yield on Cost (with DRIP): 6.71%

Total Invested: $10,000

Total Value (with DRIP): $18,944

Total Return $ (with DRIP): $8,944

Dividend Increase: 31.9% (2.88% CAGR)

Dividend Yield (FWD): 3.54% ($1.90)

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

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

UTL Share Price

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

UTL Price CAGR:1Y: 12.05%2Y: -4.45%5Y: 4.31%10Y: 3.51%

UTL Dividend Charts

UTL - Dividends

UTL Dividend CAGR:1Y: 5.51%2Y: 5.71%5Y: 4.55%10Y: 2.95%

UTL - Dividend Payout Ratio

UTL Dividend Payout Ratio CAGR:1Y: 0.26%2Y: 6.78%5Y: -2.82%10Y: -0.89%

UTL - Dividend to Free Cash Flow Ratio

UTL Dividend to FCF Ratio CAGR:1Y: -80.53%2Y: 16.61%5Y: 0.69%10Y: 0.00%

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

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

UTL - Revenue

UTL Revenue CAGR:1Y: 14.04%2Y: 10.57%5Y: 3.91%10Y: 4.62%

UTL - Earnings Per Share (EPS)

UTL EPS CAGR:1Y: 4.00%2Y: -1.87%5Y: 7.63%10Y: 3.75%

UTL - Net Income

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

UTL Net Income CAGR:1Y: 17.50%2Y: 4.55%5Y: 11.72%10Y: 6.52%

UTL - EBITDA

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

UTL EBITDA CAGR:1Y: 4.30%2Y: 11.88%5Y: 9.28%10Y: 6.23%

UTL - Free Cash Flow

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

UTL Free Cash Flow CAGR:1Y: 505.00%2Y: -4.26%5Y: 7.83%10Y: 0.00%

UTL - Free Cash Flow / Share

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

UTL Free Cash Flow / Share CAGR:1Y: 447.46%2Y: -9.21%5Y: 4.08%10Y: 0.00%

UTL - Operating Income

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

UTL Operating Income CAGR:1Y: 15.79%2Y: 11.44%5Y: 7.35%10Y: 4.95%

UTL - Gross Profit

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

UTL Gross Profit CAGR:1Y: 145.32%2Y: 129.04%5Y: 26.33%10Y: 14.68%

UTL - Shares Outstanding

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

UTL Shares Outstanding CAGR:1Y: 10.52%2Y: 5.45%5Y: 3.60%10Y: 2.49%

UTL - Share Buybacks

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

UTL Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

UTL - Stock-Based Comp

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

UTL Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

UTL - Expenses

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

UTL Expenses CAGR:1Y: 8.46%2Y: 9.00%5Y: 8.95%10Y: 4.42%

UTL - Revenue vs Net Income

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

UTL - EPS vs FCF / Share

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

UTL - EPS vs PE Ratio

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

UTL - FCF vs FCF / Share

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

UTL - FCF vs Stock Based Comp

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

UTL - Cash & Debt

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

UTL - Revenue by Segment

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

UTL Revenue CAGR:1Y: 14.04%2Y: 10.57%5Y: 3.91%10Y: 4.62%

UTL - Revenue by Region

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

UTL Revenue CAGR:1Y: 14.04%2Y: 10.57%5Y: 3.91%10Y: 4.62%

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

UTL - REVENUE: Actual + Estimates

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

UTL Actual Revenue CAGR:1Y: 14.04%2Y: 10.57%5Y: 3.91%10Y: 4.62%

UTL - EPS: Actual + Estimates

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

UTL Actual EPS CAGR:1Y: 4.00%2Y: -1.87%5Y: 7.63%10Y: 3.75%

UTL - NET INCOME: Actual + Estimates

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

UTL Actual Net Income CAGR:1Y: 17.50%2Y: 4.55%5Y: 11.72%10Y: 6.52%

UTL - EBITDA: Actual + Estimates

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

UTL Actual EBITDA CAGR:1Y: 4.30%2Y: 11.88%5Y: 9.28%10Y: 6.23%

Ratios, Profit Margins & Return on Capital:

UTL - Net Profit Margin

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

UTL Net Profit Margin CAGR:1Y: 3.08%2Y: -5.38%5Y: 7.50%10Y: 1.81%

UTL - Gross Profit Margin

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

UTL Gross Profit Margin CAGR:1Y: 115.16%2Y: 107.13%5Y: 21.58%10Y: 9.62%

UTL - Price to Earnings

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

UTL Price to Earnings CAGR:1Y: -2.85%2Y: 1.98%5Y: -7.19%10Y: -1.62%

UTL - Price To Sales Ratio

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

UTL Price To Sales Ratio CAGR:1Y: -2.09%2Y: -4.04%5Y: -0.40%10Y: 0.07%

UTL - Return on Capital Employed

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

UTL Return on Capital Employed CAGR:1Y: 1.94%2Y: -1.44%5Y: 1.08%10Y: -2.03%

UTL - Return on Invested Capital

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

UTL Return on Invested Capital CAGR:1Y: -6.34%2Y: -6.78%5Y: -0.61%10Y: -0.86%

UTL Dividends Info:

Annual Dividend: $1.9

Forward Yield: 3.54%

Ex-Dividend Date: 2026-08-17

Lifetime Dividends / Share: $52.41

UTL Dividend History: Dates, Payments & Yield list

Below is a schedule of all UTL 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
08/17/2026	08/19/2026	$0.475	3.51%	3.52%	$54.00
05/14/2026	05/18/2026	$0.475	3.72%	3.74%	$50.76
02/12/2026	02/16/2026	$0.475	3.73%	3.63%	$52.31
11/13/2025	11/17/2025	$0.450	3.79%	3.75%	$48.00
08/14/2025	08/18/2025	$0.450	3.66%	3.83%	$46.95
05/15/2025	05/19/2025	$0.450	3.33%	3.27%	$55.06
02/13/2025	02/17/2025	$0.450	3.19%	3.21%	$56.10
11/14/2024	11/18/2024	$0.425	2.89%	2.91%	$58.45
08/15/2024	08/19/2024	$0.425	2.91%	2.86%	$59.50
05/15/2024	05/17/2024	$0.425	3.13%	3.14%	$54.16
02/13/2024	02/15/2024	$0.425	3.56%	3.34%	$50.86
11/13/2023	11/15/2023	$0.405	3.43%	3.29%	$49.20
08/11/2023	08/14/2023	$0.405	3.25%	3.3%	$49.13
05/15/2023	05/17/2023	$0.405	2.86%	2.89%	$56.10
02/13/2023	02/15/2023	$0.405	3.13%	2.99%	$54.11
11/10/2022	11/28/2022	$0.390	2.95%	3%	$52.08
08/11/2022	08/26/2022	$0.390	2.84%	2.86%	$54.57
05/12/2022	05/27/2022	$0.390	2.88%	2.77%	$56.32
02/10/2022	02/25/2022	$0.390	3.23%	3.06%	$50.90
11/12/2021	11/29/2021	$0.380	3.61%	3.6%	$42.19
08/12/2021	08/27/2021	$0.380	3.06%	3.08%	$49.35
05/13/2021	05/28/2021	$0.380	2.75%	2.77%	$54.85
02/11/2021	02/26/2021	$0.380	3.58%	3.63%	$41.84
11/13/2020	11/30/2020	$0.375	4.18%	3.67%	$40.88
08/13/2020	08/28/2020	$0.375	3.68%	3.59%	$41.80
05/14/2020	05/29/2020	$0.375	3.34%	3.11%	$48.17
02/13/2020	02/28/2020	$0.375	2.33%	2.66%	$56.34
11/12/2019	11/27/2019	$0.370	2.5%	2.42%	$61.19
08/14/2019	08/29/2019	$0.370	2.53%	2.45%	$60.29
05/14/2019	05/29/2019	$0.370	2.61%	2.63%	$56.28
02/13/2019	02/28/2019	$0.370	2.8%	2.7%	$54.91
11/14/2018	11/29/2018	$0.365	3.02%	2.89%	$50.58
08/14/2018	08/29/2018	$0.365	2.92%	2.87%	$50.94
05/14/2018	05/29/2018	$0.365	3.09%	2.98%	$48.99
02/13/2018	02/28/2018	$0.365	3.39%	3.47%	$42.04
11/14/2017	11/29/2017	$0.360	2.84%	2.77%	$52.06
08/11/2017	08/29/2017	$0.360	2.93%	2.86%	$50.35
05/12/2017	05/30/2017	$0.360	3.09%	3.04%	$47.32
02/10/2017	02/28/2017	$0.360	3.23%	3.23%	$44.60
11/09/2016	11/28/2016	$0.355	3.39%	3.18%	$44.62
08/10/2016	08/26/2016	$0.355	3.4%	3.59%	$39.59
05/11/2016	05/27/2016	$0.355	3.58%	3.54%	$40.15
02/10/2016	02/26/2016	$0.355	3.57%	3.62%	$39.18
11/10/2015	11/27/2015	$0.350	3.99%	3.96%	$35.38
08/12/2015	08/28/2015	$0.350	3.89%	3.85%	$36.33
05/12/2015	05/28/2015	$0.350	4.2%	4.09%	$34.26
02/11/2015	02/27/2015	$0.350	3.98%	4.12%	$33.98
11/12/2014	11/28/2014	$0.345	3.89%	3.92%	$35.23
08/13/2014	08/29/2014	$0.345	4.3%	4.23%	$32.59
05/13/2014	05/29/2014	$0.345	4.16%	4.15%	$33.24
02/12/2014	02/28/2014	$0.345	4.49%	4.38%	$31.48
10/30/2013	11/15/2013	$0.345	4.47%	4.58%	$30.10
07/30/2013	08/15/2013	$0.345	4.47%	4.81%	$28.72
04/29/2013	05/15/2013	$0.345	4.59%	4.53%	$30.44
01/30/2013	02/15/2013	$0.345	5.14%	5.08%	$27.17
10/31/2012	11/15/2012	$0.345	5.19%	5.61%	$24.62
07/30/2012	08/15/2012	$0.345	5.19%	5.09%	$27.11
04/27/2012	05/15/2012	$0.345	5.16%	5.43%	$25.40
01/30/2012	02/15/2012	$0.345	5.05%	5.12%	$26.93
10/28/2011	11/15/2011	$0.345	5.13%	5.08%	$27.16
07/28/2011	08/15/2011	$0.345	5.4%	5.33%	$25.90
04/28/2011	05/16/2011	$0.345	5.58%	5.62%	$24.57
01/28/2011	02/15/2011	$0.345	6.23%	6.09%	$22.65
10/28/2010	11/15/2010	$0.345	6.28%	6.18%	$22.32
07/29/2010	08/16/2010	$0.345	6.32%	6.41%	$21.54
04/28/2010	05/14/2010	$0.345	6.04%	6.25%	$22.08
01/29/2010	02/16/2010	$0.345	6.34%	6.33%	$21.79
10/29/2009	11/16/2009	$0.345	6.59%	6.9%	$20.00
07/29/2009	08/14/2009	$0.345	6.49%	6.55%	$21.06
04/29/2009	05/15/2009	$0.345	6.8%	6.67%	$20.69
01/29/2009	02/16/2009	$0.345	6.87%	0%	$0.00
10/15/2008	10/31/2008	$0.345	5.75%	5.75%	$24.00
07/30/2008	08/15/2008	$0.345	4.96%	5.04%	$27.39
04/29/2008	05/15/2008	$0.345	5.12%	4.96%	$27.83
01/30/2008	02/15/2008	$0.345	5.05%	4.79%	$28.83
10/30/2007	11/15/2007	$0.345	4.74%	5.32%	$25.95
07/30/2007	08/15/2007	$0.345	4.41%	4.61%	$29.94
04/27/2007	05/15/2007	$0.345	5.06%	4.97%	$27.75
01/30/2007	02/15/2007	$0.345	5.44%	5.29%	$26.11
10/30/2006	11/15/2006	$0.345	5.56%	5.36%	$25.75
07/28/2006	08/15/2006	$0.345	5.75%	5.58%	$24.72
04/27/2006	05/15/2006	$0.345	5.54%	5.58%	$24.74
01/30/2006	02/15/2006	$0.345	5.6%	5.41%	$25.50
10/28/2005	11/15/2005	$0.345	5.29%	5.29%	$26.07
07/28/2005	08/15/2005	$0.345	4.96%	4.84%	$28.50
04/27/2005	05/13/2005	$0.345	5.4%	4.97%	$27.74
01/28/2005	02/15/2005	$0.345	5.12%	5.12%	$26.96
10/28/2004	11/15/2004	$0.345	4.99%	4.9%	$28.15
07/28/2004	08/13/2004	$0.345	5.19%	5.26%	$26.25
04/28/2004	05/14/2004	$0.345	5%	5.15%	$26.80
01/28/2004	02/13/2004	$0.345	5.23%	5.09%	$27.10
10/29/2003	11/14/2003	$0.345	5.5%	5.48%	$25.20
07/30/2003	08/15/2003	$0.345	5.54%	5.4%	$25.57
04/29/2003	05/15/2003	$0.345	5.74%	5.52%	$25.00
01/29/2003	02/14/2003	$0.345	5.65%	5.4%	$25.55
10/30/2002	11/15/2002	$0.345	5.2%	5.13%	$26.90
07/30/2002	08/15/2002	$0.345	5.27%	5.03%	$27.45
04/29/2002	05/15/2002	$0.345	4.97%	5.08%	$27.15
01/30/2002	02/15/2002	$0.345	5.75%	5.16%	$26.75
10/30/2001	11/15/2001	$0.345	5.7%	5.7%	$24.20
07/30/2001	08/15/2001	$0.345	5.73%	5.66%	$24.40
04/27/2001	05/15/2001	$0.345	5.31%	5.31%	$26.00
01/30/2001	02/15/2001	$0.345	5.31%	5.36%	$25.75
10/30/2000	11/15/2000	$0.345	5.26%	5.28%	$26.13
07/28/2000	08/15/2000	$0.345	5.2%	4.68%	$29.50
04/27/2000	05/15/2000	$0.345	4.89%	5.11%	$27.00
01/28/2000	02/15/2000	$0.345	4.07%	4.3%	$32.13
10/28/1999	11/15/1999	$0.345	4.97%	4.97%	$27.75
07/28/1999	08/13/1999	$0.345	4.97%	5.26%	$26.25
04/28/1999	05/14/1999	$0.345	5.94%	6.02%	$22.94
01/28/1999	02/15/1999	$0.345	5.51%	0%	$0.00
10/28/1998	11/13/1998	$0.340	5.55%	4.88%	$27.88
07/29/1998	08/14/1998	$0.340	5.67%	5.98%	$22.75
04/29/1998	05/15/1998	$0.340	5.79%	5.98%	$22.75
01/28/1998	02/13/1998	$0.340	5.16%	5.36%	$25.38
10/29/1997	11/14/1997	$0.335	6.11%	6.16%	$21.75
07/30/1997	08/15/1997	$0.335	6.14%	5.86%	$22.88
04/29/1997	05/15/1997	$0.335	7.15%	6.81%	$19.69
01/29/1997	02/14/1997	$0.335	6.46%	6.74%	$19.88
10/30/1996	11/15/1996	$0.330	6.52%	6.72%	$19.63
07/30/1996	08/15/1996	$0.330	1.6%	1.5%	$22.00
04/29/1996	05/15/1996	$0.330	1.52%	1.44%	$22.88
01/30/1996	02/15/1996	$0.330	1.4%	1.36%	$24.25
10/30/1995	11/15/1995	$0.320	1.65%	1.65%	$19.38
07/28/1995	08/15/1995	$0.320	1.88%	1.83%	$17.50
04/25/1995	05/15/1995	$0.320	1.92%	1.92%	$16.63
10/29/1990	11/15/1990	$0.252	7.23%	7.17%	$14.08
07/30/1990	08/15/1990	$0.248	6.47%	6.33%	$15.65
04/27/1990	05/15/1990	$0.248	6.57%	6.67%	$14.86
01/29/1990	02/15/1990	$0.234	5.58%	5.82%	$16.10
10/30/1989	11/15/1989	$0.234	5.76%	5.92%	$15.82
07/28/1989	08/15/1989	$0.234	5.66%	5.72%	$16.39
04/27/1989	05/15/1989	$0.234	5.46%	5.55%	$16.89
01/27/1989	02/15/1989	$0.234	6.76%	6.82%	$13.74
10/28/1988	11/15/1988	$0.234	7.14%	6.9%	$13.57
07/28/1988	08/15/1988	$0.230	7.35%	7.42%	$12.39
04/27/1988	05/16/1988	$0.230	6.91%	6.95%	$13.23
01/27/1988	02/15/1988	$0.221	6.48%	0%	$0.00
10/28/1987	11/16/1987	$0.221	6.56%	6.37%	$13.85
07/28/1987	08/15/1987	$0.212	5.72%	5.61%	$15.09
04/27/1987	05/15/1987	$0.212	6.14%	6.21%	$13.63
01/29/1987	02/16/1987	$0.212	6.04%	0%	$0.00
10/28/1986	11/04/1986	$0.499	14.08%	14.08%	$14.19
07/28/1986	08/04/1986	$0.499	12.45%	12.45%	$16.05
04/28/1986	05/05/1986	$0.499	12.67%	12.67%	$15.77
01/28/1986	02/04/1986	$0.477	16.7%	16.7%	$11.43
10/28/1985	11/04/1985	$0.477	19.26%	19.26%	$9.91
06/28/1985	07/05/1985	$0.444	20.09%	20.09%	$8.84
03/28/1985	04/04/1985	$0.444	21.76%	21.76%	$8.16

Projected Future Returns & Dividends for UTL

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

Share price CAGR of +3.51%
Dividend CAGR of +2.88%

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

	UTL (DRIP)	UTL - No DRIP
Current Price	$53.67	$53.67
Start Shares	186.32	186.32
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	262.57	186.32
Dividends Payment	$0.63	$0.63
Annual Dividends	$663	$470
Yield on cost	6.63%	4.70%
Share Price	$75.76	$75.76
Total Dividends	$4,840	$4,036
Final Value	$19,892	$18,152

Estimated Future Value + Dividends - UTL

NOTE: Above numbers are our estimate based on UTL'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

Unitil Corporation (UTL) had its IPO on 1985-03-07, and is traded on NYSE stock exchange.

Unitil Corporation functions as a public utility holding company, with its primary operations centered on the provision of electricity and natural gas. The company's activities are categorized into three main divisions: Utility Electric Operations, Utility Gas Operations, and Non-Regulated services. It delivers electricity to consumers in New Hampshire's southeastern coastal areas and its capital region, alongside the wider Fitchburg vicinity in north-central Massachusetts. Its natural gas services span southeastern New Hampshire, various locales within southern and central Maine (including the cities of Portland and the Lewiston-Auburn region), and also the extended Fitchburg area of north-central Massachusetts. Additionally, Unitil operates an 86-mile subterranean interstate natural gas transmission pipeline, which supplies crucial pipeline access and transportation amenities, mainly throughout Maine and New Hampshire. Beyond its core utility offerings, the corporation furnishes energy brokering and consulting services to commercial and industrial clients, alongside managing real estate assets. Currently, it caters to approximately 107,700 electricity users and 86,600 natural gas customers. Unitil Corporation was established in 1984 and is based in Hampton, New Hampshire.

UTL website: https://unitil.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 — UTL

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 $53.67

—

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 →