Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
628.18 USD1,087.06 USD1,468.01 USD
-67.36%
1,087.06 USDCurrent price is 67.4% below the base model value.
R
US
ROP.US · ROPER TECHNOLOGIES INC
US · US
Latest price354.86 USD
30D-1.42%
Vs. base value+158%
Research summary
ROP.US latest organized financial period shows revenue grew +12.26% YoY and net income declined -0.84% YoY. Current price is about 355 USD, while the model base case is about 137 USD; the current price sits +158% 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
Revenue8B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price354.86 USD
Base value137.35 USD
Vs. base+158%
Price date2026/04/29
141.32 USD137.35 USD157.84 USD
+158%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
141.32 USD137.35 USD157.84 USD
+158%
137.35 USDCurrent price is 158.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.3%
Current price implies roughly 1.3% annualized FCF growth.
1.3%Current price implies roughly 1.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
126.97 USD126.97 USD126.97 USD
+179%
126.97 USDCurrent price is 179.5% above the base model value.
Updated: 2026/04/29 15:22
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 |
|---|---|---|---|---|
| 2021/12/31 | Asset impairment | Impairment | -75M USD | Medium |
| 2021/12/31 | Special income/charges | Other | -75M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 8B USD | 2B USD | - | 3B USD | 14.2 | - |
| 2024/12/31 | Annual | 7B USD | 2B USD | - | 2B USD | 14.35 | - |
| 2023/12/31 | Annual | 2B USD | 389M USD | - | 2B USD | 3.61 | - |
| 2022/12/31 | Annual | 5B USD | 5B USD | - | 664M USD | 42.55 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement