As of 2024-12-15, the Intrinsic Value of Roper Technologies Inc (ROP) is
598.73 USD. This ROP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 543.66 USD, the upside of Roper Technologies Inc is
10.10%.
The range of the Intrinsic Value is 319.84 - 2,627.96 USD
598.73 USD
Intrinsic Value
ROP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
319.84 - 2,627.96 |
598.73 |
10.1% |
DCF (Growth 10y) |
384.68 - 2,848.48 |
684.02 |
25.8% |
DCF (EBITDA 5y) |
184.21 - 274.05 |
221.19 |
-59.3% |
DCF (EBITDA 10y) |
254.87 - 377.78 |
305.82 |
-43.7% |
Fair Value |
344.12 - 344.12 |
344.12 |
-36.70% |
P/E |
335.70 - 374.13 |
353.89 |
-34.9% |
EV/EBITDA |
131.07 - 338.38 |
231.56 |
-57.4% |
EPV |
142.96 - 221.06 |
182.01 |
-66.5% |
DDM - Stable |
188.98 - 1,360.83 |
774.91 |
42.5% |
DDM - Multi |
304.09 - 1,665.12 |
510.43 |
-6.1% |
ROP Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
58,296.66 |
Beta |
0.70 |
Outstanding shares (mil) |
107.23 |
Enterprise Value (mil) |
66,403.66 |
Market risk premium |
4.60% |
Cost of Equity |
7.00% |
Cost of Debt |
4.28% |
WACC |
6.65% |