ROP · Roper Technologies, Inc.
$338.312026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Electronic Equipment & Instruments
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$52
-84.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($63 · $31) Analysts Range ($365 · $550) 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 | $6.2B | — | 28.2% | 21.5% | $1.4B | −$3.7B | −$2.3B | 7.4% | — | 5.4% | $25.3B | $13.04 | — |
| 2024.Q4 | $6.2B | 0.0% | 28.2% | 21.2% | $1.4B | −$2.8B | −$1.4B | 8.3% | — | 5.3% | $26.3B | $13.04 | — |
| 2025.Q1 | $7.0B | 13.9% | 28.4% | 21.2% | $1.6B | −$1.0B | $571MM | 7.9% | — | 6.0% | $26.3B | $14.81 | — |
| 2025.Q4 | $7.0B | 0.0% | 28.4% | 20.6% | $1.6B | −$2.8B | −$1.2B | 8.3% | — | 5.7% | $28.9B | $14.81 | — |
| 2026.Q1 | $8.1B | 15.3% | 28.1% | 20.4% | $1.8B | −$2.2B | −$411MM | 7.7% | — | 6.3% | $28.9B | $16.39 | 15.5 |
| italics below = DCF projection · 10yr Rev CAGR: 6.1% |
| 2027.Q1 | $8.7B | +6.9% | 28.2% | 20.4% | $1.9B | −$2.0B | −$43MM | 8.7% | −$40MM | 6.5% | $30.9B | $18.64 | 18.1 |
| 2028.Q1 | $9.3B | +6.7% | 28.9% | 20.3% | $2.1B | −$2.0B | $100MM | 8.7% | $85MM | 6.7% | $32.9B | $20.37 | 16.6 |
| 2029.Q1 | $10.2B | +10.6% | 29.0% | 20.3% | $2.4B | −$3.4B | −$1.1B | 8.7% | −$835MM | 6.8% | $36.4B | $22.61 | 15.0 |
| 2030.Q1 | $11.0B | +7.1% | 29.0% | 20.2% | $2.5B | −$2.5B | $20MM | 8.7% | $14MM | 6.7% | $38.9B | $24.22 | 14.0 |
| 2031.Q1 | $11.6B | +5.7% | 29.0% | 20.2% | $2.7B | −$2.2B | $515MM | 8.7% | $339MM | 6.7% | $41.0B | $25.61 | 13.2 |
|
| Term. Yr+ | $15.2B | 4.1% | 22.9% | 20.0% | $2.8B | −$1.3B | $1.5B | 8.6% | $14.1B | 8.6% | — | — | — |
Active scenario IV: $52 (-84.5% vs market)