Fair value (multi-method)
Four independent methods triangulate what ROP 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)
$483.79
Method range
$140.74 – $778.54
median $470.72
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 | $483.79 | +45.64% |
| Exit multiple | $778.54 | +134.37% |
| Analyst target | $457.64 | +37.77% |
| Graham number | $140.74 | -57.63% |
- Forward DCF$483.79
- Exit multiple$778.54
- Analyst target$457.64
- Graham number$140.74
Stock price
$332.18
FCF / share (TTM)
$5.54
3Y FCF CAGR
6.0%
Fair value @ hist. growth
$127.12
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
18.6%
per year over your projection horizon
Margin of safety -161.3% vs hist-growth DCF
Historical 3Y CAGR
6.0%
Your model implies
18.6%
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 6% 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% |
|---|---|---|---|---|---|
| 6.4% | 14.7% | 13.6% | 12.4% | 11.0% | 9.5% |
| 7.4% | 17.6% | 16.7% | 15.7% | 14.6% | 13.4% |
| 8.4% | 20.1% | 19.4% | 18.6% | 17.7% | 16.7% |
| 9.4% | 22.5% | 21.9% | 21.2% | 20.4% | 19.6% |
| 10.4% | 24.8% | 24.2% | 23.6% | 22.9% | 22.2% |
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.
PEG
0.82
Low vs growth
Net debt
$9.0B
Total debt − cash
Beta
0.76
Vs market benchmark
Frequently asked questions
Roper Technologies (ROP) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation