Fair value (multi-method)
Four independent methods triangulate what FTV is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$6.61
Method range
$6.61 – $64.67
median $37.98
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $6.61 | -89.21% |
| Exit multiple | $64.67 | +5.53% |
| Analyst target | $62.00 | +1.17% |
| Graham number | $13.96 | -77.23% |
- Forward DCF$6.61
- Exit multiple$64.67
- Analyst target$62.00
- Graham number$13.96
Stock price
$61.28
FCF / share (TTM)
$0.67
3Y FCF CAGR
4.3%
Fair value @ hist. growth
$11.14
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
27.5%
per year over your projection horizon
Margin of safety -450.1% vs hist-growth DCF
Historical 3Y CAGR
4.3%
Your model implies
27.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.6% | 23.7% | 22.8% | 21.8% | 20.7% | 19.5% |
| 8.6% | 26.4% | 25.6% | 24.8% | 23.9% | 22.8% |
| 9.6% | 28.9% | 28.2% | 27.5% | 26.7% | 25.8% |
| 10.6% | 31.3% | 30.7% | 30.0% | 29.3% | 28.6% |
| 11.6% | 33.5% | 32.9% | 32.4% | 31.7% | 31.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.8B
Total debt − cash
Beta
1.00
Vs market benchmark
Frequently asked questions
Fortive (FTV) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation