TechnologySoftware - ApplicationUnited States

ROP.US · Roper Technologies, Inc.

NMS · US · USD

Latest price353.40美元

30D+0.94%

Vs. base value+189%

Research summary

ROP.US latest organized financial period shows revenue up 12.26% year over year and net income down 0.84% year over year. Current price is about 353.40美元, while the model base case is about 122.33美元; the price is 189% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue79.03亿美元

Net income15.36亿美元

Free cash flow25.4亿美元

Operating cash flow25.4亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:54

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price353.40美元

Base value122.33美元

Vs. base+189%

Price date2026/04/23

127.80美元122.33美元145.23美元

+189%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

575.66美元989.18美元1,331.69美元

-64.27%

989.18美元Current price is 64.3% below the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 989.18美元
Current price: 353.40美元
Estimated shares: 108,190,141
Discount rate: 9.5%
Bear value: 575.66美元
Base value: 989.18美元
Bull value: 1,331.69美元
基准 FCF/股：23.48
基准增长：16.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

127.80美元122.33美元145.23美元

+189%

122.33美元Current price is 188.9% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 122.33美元
Current price: 353.40美元
Estimated shares: 108,190,141
Discount rate: 9.5%
Bear value: 127.80美元
Base value: 122.33美元
Bull value: 145.23美元
近 3 年净利润均值近似所有者收益
基准增长：-1.3%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

2.3%当前价格隐含未来 FCF 年化增长约 2.3%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 2.3%
Current price: 353.40美元
Estimated shares: 108,190,141
Discount rate: 9.5%
基准 FCF/股：23.48
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

121.16美元121.16美元121.16美元

+192%

121.16美元Current price is 191.7% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 121.16美元
Current price: 353.40美元
Estimated shares: 108,190,141
Discount rate: 9.5%
Base value: 121.16美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:54

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	79.03亿美元	15.36亿美元	25.4亿美元	14.2
2024/12/30	Annual	70.39亿美元	15.49亿美元	23.93亿美元	14.35
2024/09/29	Annual	17.65亿美元	3.68亿美元	-	3.4
2024/06/29	Annual	17.17亿美元	3.37亿美元	-	3.12
2024/03/30	Annual	16.81亿美元	3.82亿美元	-	3.54

Related stocks

View all

ASML.USASML Holding N.V.US

INTC.USIntel CorporationUS

LRCX.USLam Research CorporationUS

TXN.USTexas Instruments IncorporatedUS

ADBE.USAdobe Inc.US

Ad placement