Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
45.60 USD50.85 USD55.36 USD
+22.14%
50.85 USDCurrent price is 22.2% above the base model value.
F
US
FTV.US · Fortive Corp
US · US
Latest price62.11 USD
30D-8.54%
Vs. base value+67.3%
Research summary
FTV.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -30.46% YoY. Current price is about 62.11 USD, while the model base case is about 37.12 USD; the current price sits +67.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income579M USD
Free cash flow978M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.11 USD
Base value37.12 USD
Vs. base+67.3%
Price date2026/04/29
33.14 USD37.12 USD39.68 USD
+67.32%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
38.88 USD46.85 USD51.97 USD
+32.57%
46.85 USDCurrent price is 32.6% above the base model value.Adjusted reference: 84.91 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.8%
Current price implies roughly 5.8% annualized FCF growth.
5.8%Current price implies roughly 5.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
26.75 USD26.75 USD26.75 USD
+132%
26.75 USDCurrent price is 132.2% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | 50M USD | Medium |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | -20M USD | Medium |
| 2021/12/31 | Discontinued operations | Discontinued operations | -17M USD | High |
| 2020/12/31 | Discontinued operations | Discontinued operations | 447M USD | High |
| 2025/12/31 | Discontinued operations | Discontinued operations | -6M USD | High |
| 2025/09/26 | Discontinued operations | Discontinued operations | -62M USD | High |
| 2025/06/27 | Discontinued operations | Discontinued operations | 55M USD | High |
| 2025/03/28 | Discontinued operations | Discontinued operations | 59M USD | High |
| 2024/12/31 | Discontinued operations | Discontinued operations | 16M USD | High |
| 2024/09/27 | Asset sale gain/loss | Asset sale gain/loss | 50M USD | Medium |
| 2024/09/27 | Business sale gain/loss | Asset sale gain/loss | -20M USD | Medium |
| 2024/09/27 | Discontinued operations | Discontinued operations | 110M USD | High |
| 2024/06/28 | Asset sale gain/loss | Asset sale gain/loss | 100M USD | Medium |
| 2024/06/28 | Business sale gain/loss | Asset sale gain/loss | -81M USD | Medium |
| 2024/06/28 | Discontinued operations | Discontinued operations | 83M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 579M USD | - | 978M USD | 1.73 | - |
| 2024/12/31 | Annual | - | 833M USD | 803M USD | 1B USD | 2.36 | 2.28 |
| 2023/12/31 | Annual | - | 866M USD | - | 1B USD | 2.43 | - |
| 2022/12/31 | Annual | - | 755M USD | - | 1B USD | 2.1 | - |
| 2021/12/31 | Annual | - | 608M USD | 626M USD | 911M USD | 1.63 | 1.68 |
Ad placement