ROP · Roper Technologies, Inc.
$357.882026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Electronic Equipment & Instruments
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$61
-83.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($66 · $37) Analysts Range ($365 · $575) 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 | $4.8B | — | 27.6% | 21.7% | $1.0B | $452MM | $1.5B | 6.9% | — | 5.5% | $19.2B | $10.17 | — |
| 2022.Q4 | $5.4B | 11.1% | 28.4% | 23.1% | $1.2B | −$3.7B | −$2.5B | 8.0% | — | 5.7% | $22.0B | $11.02 | — |
| 2023.Q4 | $6.2B | 15.0% | 28.2% | 21.5% | $1.4B | −$1.8B | −$424MM | 7.7% | — | 6.0% | $23.6B | $12.66 | — |
| 2024.Q4 | $7.0B | 13.9% | 28.4% | 21.2% | $1.6B | −$2.8B | −$1.2B | 8.3% | — | 6.3% | $26.3B | $14.37 | — |
| 2025.Q4 | $7.9B | 12.3% | 28.3% | 20.6% | $1.8B | −$2.8B | −$1.0B | 8.3% | — | 6.4% | $28.9B | $14.25 | 17.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2026.Q4 | $8.5B | +7.8% | 28.2% | 20.6% | $1.9B | −$2.2B | −$311MM | 8.8% | −$286MM | 6.4% | $31.1B | $17.69 | 20.2 |
| 2027.Q4 | $9.1B | +6.5% | 29.8% | 20.5% | $2.1B | −$2.0B | $172MM | 8.8% | $146MM | 6.7% | $33.1B | $19.89 | 18.0 |
| 2028.Q4 | $9.8B | +7.8% | 29.8% | 20.4% | $2.3B | −$2.5B | −$199MM | 8.8% | −$154MM | 6.7% | $35.6B | $21.46 | 16.7 |
| 2029.Q4 | $10.3B | +5.8% | 29.8% | 20.4% | $2.4B | −$2.0B | $457MM | 8.8% | $326MM | 6.7% | $37.6B | $22.72 | 15.8 |
| 2030.Q4 | $10.9B | +5.0% | 29.8% | 20.3% | $2.6B | −$1.8B | $760MM | 8.7% | $499MM | 6.7% | $39.4B | $23.88 | 15.0 |
|
| Term. Yr+ | $14.1B | 4.1% | 22.9% | 20.0% | $2.6B | −$1.2B | $1.3B | 8.6% | $13.0B | 8.6% | — | — | — |
Active scenario IV: $61 (-83.0% vs market)