Back to FTV Overview
NYQ · Valuation Lab
FTV
Fortive Corporation
Last$61.34
Market cap18.5B
EV/EBITDA17.6x
Intrinsic value
$62.30
MoS +1.5% · Fairly Valued
Assuming 21.8% FCF margin and 7.9% Y1–5 growth.
Upside to price
EV (DCF)22B
Terminal share60%
Expected IV$65.86
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 60% of EV
PV of stage FCFs8.7B
PV of terminal value13.3B
Enterprise value22B
Net cash / (debt)-3.2B
Equity value18.8B
Intrinsic value / share$62.30
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 4.7B | 1B | 937.3M | 92.3% |
| Y2 | 5B | 1.1B | 933.7M | 85.2% |
| Y3 | 5.4B | 1.2B | 930.2M | 78.7% |
| Y4 | 5.8B | 1.3B | 926.7M | 72.7% |
| Y5 | 6.3B | 1.4B | 923.2M | 67.1% |
| Y6 | 6.6B | 1.4B | 886.4M | 61.9% |
| Y7 | 6.8B | 1.5B | 851.2M | 57.2% |
| Y8 | 7.1B | 1.5B | 817.3M | 52.8% |
| Y9 | 7.4B | 1.6B | 784.8M | 48.8% |
| Y10 | 7.7B | 1.7B | 753.5M | 45.0% |
| Terminal | — | — | 13.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.