Discounted Cash Flow
Roper Technologies Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.8b | $658.6m | $926.5m | 17.4% | $6.50 |
| 2017 | $4.6b (21.6%) | $971.8m (47.5%) | $1.2b (28.0%) | 21.1% (21.4%) | $9.51 (46.3%) |
| 2018 | $5.2b (12.7%) | $944.4m (-2.8%) | $1.4b (16.5%) | 18.2% (-13.7%) | $9.15 (-3.8%) |
| 2019 | $5.4b (3.4%) | $1.8b (87.2%) | $1.5b (5.9%) | 32.9% (81.1%) | $17.02 (86.0%) |
| 2020 | $5.5b (3.0%) | $949.7m (-46.3%) | $1.5b (4.3%) | 17.2% (-47.8%) | $9.08 (-46.7%) |
| 2021 | $5.8b (4.5%) | $1.2b (21.4%) | $2.0b (31.9%) | 19.9% (16.1%) | $10.95 (20.6%) |
| 2022 | $5.4b (-7.0%) | $4.5b (294.3%) | $536.3m (-73.3%) | 84.6% (324.1%) | $42.92 (292.0%) |
| 2023 | $6.2b (15.0%) | $1.4b (-69.5%) | $1.9b (259.8%) | 22.4% (-73.5%) | $12.98 (-69.8%) |
| 2024 | $7.0b (13.9%) | $1.5b (11.9%) | $2.3b (18.3%) | 22.0% (-1.8%) | $14.47 (11.5%) |
| 2025 | $7.9b (12.3%) | $1.5b (-0.8%) | $2.4b (6.7%) | 19.4% (-11.7%) | $14.30 (-1.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.