Tools · Valuation

Total Return Simulator

What has to happen for this stock to compound from here?

A stock's return is not just the change in its share price. It also depends on how earnings or cash flow grow, what valuation multiple the market applies later, and how dividends are treated.

This tool lets you change those assumptions in one place and see a rough total return path. It is not trying to guess the exact target price; it is meant to show what expectations are already being asked of the stock.

Even if the result looks attractive, the real question is simple: can the company actually support that growth, dividend profile, and final-year valuation?

Company or ticker

Loaded market data is a starting point. Your assumptions drive the result.

Current price

Metric basis

Starting metricTerminal multiple

Annual metric growth8%Forecast period5 yearsDividend growth3%Dividend per share

Reinvest dividends

Enter a price and starting metric, or load a ticker to begin.

Methodology

The model starts with the current share price and a per-share metric, either EPS or FCF/share.
The selected metric compounds at the annual growth assumption, then receives the terminal multiple in the final year.
Dividends are either collected as cash or reinvested into additional share units along the projected price path.
This is a scenario worksheet, not a price target or investment recommendation.