investorscraft@gmail.com

Intrinsic Value of Roper Technologies, Inc. (ROP)

Previous Close$573.00
Intrinsic Value
Upside potential
Previous Close
$573.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roper Technologies, Inc. operates as a diversified technology company with a focus on niche software, engineered products, and solutions across industries such as healthcare, transportation, and energy. The company generates revenue through a combination of software subscriptions, licensing, and product sales, leveraging its portfolio of mission-critical applications and proprietary technologies. Roper’s market position is strengthened by its high-margin, recurring revenue streams and a decentralized acquisition strategy that targets businesses with strong competitive moats and low capital intensity. The company’s software segment, which includes vertical-specific applications, drives consistent cash flow, while its engineered products serve specialized industrial and medical markets. Roper’s disciplined capital allocation and focus on asset-light, high-growth niches position it as a leader in fragmented but resilient end markets. Its ability to integrate acquisitions and optimize operations further enhances its competitive edge.

Revenue Profitability And Efficiency

Roper reported $7.04 billion in revenue for FY 2024, with net income of $1.55 billion, reflecting a robust 22% net margin. Diluted EPS stood at $14.35, supported by strong operating cash flow of $2.39 billion. Capital expenditures were minimal at $66 million, underscoring the company’s asset-light model and high cash conversion efficiency. The business demonstrates consistent profitability with disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-margin software and recurring revenue streams, which enhance predictability. Roper’s capital efficiency is evident in its low capex requirements and strong free cash flow generation. With a focus on accretive acquisitions, the firm reinvests capital to sustain growth while maintaining healthy returns on invested capital, supported by its scalable operating model.

Balance Sheet And Financial Health

Roper’s balance sheet shows $188.2 million in cash and equivalents against $7.67 billion in total debt, indicating leverage that is manageable given its stable cash flows. The company’s financial health is underpinned by consistent operating performance and a disciplined approach to debt management, ensuring flexibility for strategic acquisitions and shareholder returns.

Growth Trends And Dividend Policy

Roper has demonstrated steady growth through organic expansion and strategic acquisitions, with a focus on high-margin software businesses. The company pays a dividend of $3.01 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient liquidity for growth initiatives. Its track record of compounding earnings and cash flow supports sustainable dividend growth.

Valuation And Market Expectations

The market values Roper at a premium, reflecting its high-quality earnings, recurring revenue base, and disciplined capital allocation. Investors likely anticipate continued growth through acquisitions and operational excellence, with the stock priced for durable cash flow generation and margin resilience in a competitive landscape.

Strategic Advantages And Outlook

Roper’s strategic advantages include its decentralized acquisition model, niche market focus, and ability to integrate businesses efficiently. The outlook remains positive, with opportunities to expand its software portfolio and capitalize on digitization trends. The company’s disciplined approach to capital deployment and operational execution positions it well for long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount