Previous Close | $573.00 |
Intrinsic Value | $3.94 |
Upside potential | -99% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |