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)
$6.62
Method range
$6.62 – $65.33
median $39.26
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 | $6.62 | -89.01% |
| Exit multiple | $64.57 | +7.17% |
| Analyst target | $65.33 | +8.43% |
| Graham number | $13.96 | -76.84% |
- Forward DCF$6.62
- Exit multiple$64.57
- Analyst target$65.33
- Graham number$13.96
Stock price
$60.25
FCF / share (TTM)
$0.67
3Y FCF CAGR
4.3%
Fair value @ hist. growth
$11.17
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
27.2%
per year over your projection horizon
Margin of safety -439.3% vs hist-growth DCF
Historical 3Y CAGR
4.3%
Your model implies
27.2%
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% | 23.5% | 22.5% | 21.5% | 20.4% | 19.2% |
| 8.6% | 26.1% | 25.4% | 24.5% | 23.6% | 22.6% |
| 9.6% | 28.6% | 27.9% | 27.2% | 26.4% | 25.5% |
| 10.6% | 31.0% | 30.4% | 29.7% | 29.0% | 28.3% |
| 11.6% | 33.2% | 32.7% | 32.1% | 31.4% | 30.8% |
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
$2.83B
Total debt − cash
Beta
0.98
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
- Buybacks7.21% TTM
- Dividend Profile0.40% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.