Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
46.69 USD51.97 USD56.49 USD
+19.51%
51.97 USDCurrent price is 19.5% above the base model value.
F
TechnologyScientific & Technical InstrumentsUnited States
FTV.US · Fortive Corporation
NYQ · US · USD
Latest price62.11 USD
30D-8.64%
Vs. base value+138%
Research summary
FTV.US latest organized financial period shows revenue grew +1.92% YoY and net income declined -30.46% YoY. Current price is about 62.11 USD, while the model base case is about 26.1 USD; the current price sits +138% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income579M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.11 USD
Base value26.10 USD
Vs. base+138%
Price date2026/04/28
26.95 USD26.10 USD29.18 USD
+138%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
26.50 USD24.80 USD30.96 USD
+150%
24.80 USDCurrent price is 150.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.6%
Current price implies roughly 5.6% annualized FCF growth.
5.6%Current price implies roughly 5.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
16.65 USD16.65 USD16.65 USD
+273%
16.65 USDCurrent price is 273.1% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 579M USD | 1B USD | 1.73 |
| 2024/12/30 | Annual | 4B USD | 833M USD | 1B USD | 2.36 |
| 2023/12/30 | Annual | 4B USD | 866M USD | 1B USD | 2.43 |
| 2022/12/30 | Annual | 6B USD | 755M USD | 1B USD | 2.1 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement