Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
485.06 USD725.63 USD991.13 USD
-51.1%
725.63 USDCurrent price is 51.1% below the base model value.
R
TechnologySoftware - ApplicationUnited States
ROP.US · Roper Technologies, Inc.
NMS · US · USD
Latest price354.86 USD
30D-2.74%
Vs. base value+180%
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 127 USD; the current price sits +180% versus the base case. 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: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price354.86 USD
Base value126.74 USD
Vs. base+180%
Price date2026/04/28
130.32 USD126.74 USD145.23 USD
+180%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
130.32 USD126.74 USD145.23 USD
+180%
126.74 USDCurrent price is 180% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.4%
Current price implies roughly 2.4% annualized FCF growth.
2.4%Current price implies roughly 2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
121.16 USD121.16 USD121.16 USD
+193%
121.16 USDCurrent price is 192.9% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 8B USD | 2B USD | 3B USD | 14.2 |
| 2024/12/30 | Annual | 7B USD | 2B USD | 2B USD | 14.35 |
| 2024/09/29 | Annual | 2B USD | 368M USD | - | 3.4 |
| 2024/06/29 | Annual | 2B USD | 337M USD | - | 3.12 |
| 2024/03/30 | Annual | 2B USD | 382M USD | - | 3.54 |
Ad placement