FTV · Fortive Corporation
$61.482026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$24
-61.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($12 · $26) Analysts Range ($51 · $70) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $6.1B | — | 19.1% | 11.7% | $1.0B | −$1.4B | −$333MM | 8.0% | — | 6.8% | $15.1B | $2.77 | — |
| 2024.Q4 | $6.1B | 0.0% | 19.1% | 14.1% | $994MM | −$1.2B | −$221MM | 8.8% | — | 6.7% | $14.5B | $2.77 | — |
| 2025.Q1 | $6.2B | 2.7% | 19.3% | 14.9% | $1.0B | $468MM | $1.5B | 9.1% | — | 7.0% | $14.6B | $2.66 | — |
| 2025.Q4 | $6.2B | 0.0% | 19.3% | 10.4% | $1.1B | $173MM | $1.2B | 8.8% | — | 8.5% | $10.7B | $2.66 | — |
| 2026.Q1 | $4.7B | -24.0% | 18.1% | 10.7% | $766MM | $256MM | $1.0B | 8.7% | — | 7.3% | $10.4B | $1.74 | 22.4 |
| italics below = DCF projection · 10yr Rev CAGR: 3% |
| 2027.Q1 | $4.4B | +-7.6% | 22.5% | 11.6% | $869MM | $0MM | $869MM | 8.6% | $800MM | 8.4% | $10.4B | $2.72 | 22.6 |
| 2028.Q1 | $4.5B | +3.9% | 23.3% | 12.5% | $925MM | −$393MM | $532MM | 8.6% | $451MM | 8.8% | $10.8B | $2.90 | 21.2 |
| 2029.Q1 | $4.7B | +4.2% | 24.4% | 13.5% | $1.0B | −$454MM | $547MM | 8.6% | $427MM | 9.1% | $11.2B | $3.13 | 19.6 |
| 2030.Q1 | $5.0B | +4.5% | 26.1% | 14.4% | $1.1B | −$517MM | $591MM | 8.6% | $425MM | 9.7% | $11.7B | $3.47 | 17.7 |
| 2031.Q1 | $5.2B | +4.4% | 26.1% | 15.3% | $1.1B | −$547MM | $597MM | 8.6% | $395MM | 9.5% | $12.3B | $3.58 | 17.2 |
|
| Term. Yr+ | $6.6B | 4.1% | 21.0% | 20.0% | $1.1B | −$531MM | $583MM | 8.6% | $5.7B | 8.6% | — | — | — |
Active scenario IV: $24 (-61.1% vs market)