FTV · Fortive Corporation
$56.082026-05-17Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$25
-55.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($15 · $32) 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 |
|---|
| 2021.Q4 | $5.3B | — | 16.3% | 9.3% | $778MM | −$2.4B | −$1.6B | 7.5% | — | 5.6% | $13.9B | $1.90 | — |
| 2022.Q4 | $5.8B | 10.9% | 17.8% | 13.5% | $897MM | $312MM | $1.2B | 8.4% | — | 6.5% | $13.6B | $2.36 | — |
| 2023.Q4 | $6.1B | 4.1% | 19.3% | 12.6% | $1.0B | $247MM | $1.3B | 8.1% | — | 7.6% | $13.4B | $2.71 | — |
| 2024.Q4 | $6.2B | 2.7% | 19.5% | 14.1% | $1.0B | −$1.2B | −$186MM | 8.8% | — | 7.5% | $14.5B | $2.61 | — |
| 2025.Q4 | $5.1B | -17.5% | 18.2% | 10.4% | $840MM | $165MM | $1.0B | 8.8% | — | 6.7% | $10.4B | $1.81 | 19.1 |
| italics below = DCF projection · 10yr Rev CAGR: 1.9% |
| 2026.Q4 | $4.3B | +-16.0% | 22.7% | 11.4% | $869MM | $0MM | $869MM | 8.6% | $800MM | 8.3% | $10.4B | $2.64 | 21.2 |
| 2027.Q4 | $4.5B | +3.8% | 23.4% | 12.3% | $920MM | −$354MM | $567MM | 8.6% | $480MM | 8.7% | $10.8B | $2.79 | 20.1 |
| 2028.Q4 | $4.7B | +4.1% | 24.6% | 13.3% | $995MM | −$407MM | $588MM | 8.6% | $459MM | 9.1% | $11.2B | $3.02 | 18.6 |
| 2029.Q4 | $4.9B | +4.1% | 27.4% | 14.3% | $1.1B | −$438MM | $706MM | 8.6% | $507MM | 10.0% | $11.6B | $3.47 | 16.2 |
| 2030.Q4 | $5.1B | +4.1% | 27.4% | 15.2% | $1.2B | −$472MM | $705MM | 8.6% | $466MM | 9.9% | $12.1B | $3.57 | 15.7 |
|
| Term. Yr+ | $6.4B | 4.1% | 21.3% | 20.0% | $1.1B | −$522MM | $573MM | 8.6% | $5.6B | 8.6% | — | — | — |
Active scenario IV: $25 (-55.2% vs market)