Upbound Group Inc. logo

Upbound Group Inc.

UPBD | NASDAQ
Chart Builder DCF Calculator
$16.82
-$0.07 (-0.41%)
Sep 22, 2026, 1:22 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
90.34M 84.24M 73.24M 84.48M 102.12M 120.58M 123.48M 81.24M 54.75M -24.82M -5.18M 8.72M -1.42M 63.92M 12.36M 19.52M 46.57M 88.15M 134.94M 181.43M 224.19M 201.38M
Depreciation & Amortization
1.52B 1.52B 1.51B 1.49B 1.46B 1.44B 1.42B 1.4B 1.36B 1.32B 1.29B 1.28B 1.29B 1.31B 1.36B 1.42B 1.47B 1.49B 1.39B 1.18B 972.81M 781.29M
Stock-Based Compensation
49.84M 43.71M 45.37M 43.63M 40.76M 37.41M 36.07M 42.96M 51M 58.38M 162.12M 183.46M 212.62M 233.63M 159.36M 162.02M 165.69M 168.82M 147.55M 111.55M 66.11M 29.39M
Other Working Capital
-1.4B -1.45B -1.46B -1.49B -1.33B -1.34B -1.35B -1.37B -1.4B -1.31B -1.26B -1.15B -1.09B -1.11B -1.07B -1.14B -1.22B -1.27B -1.26B -1.19B -1.07B -754.3M
Other Non-Cash Items
94.63M 89.43M 81.36M 66.52M 48.79M 35.62M 27.33M 31.76M 35.28M 32.74M 32.81M 30.99M 33.86M 34.04M 37.15M 35.31M 35.57M 32.28M 30.68M 45.46M 38.8M 38.99M
Deferred Income Tax
93.3M 72.84M 46.67M 49.44M -39.78M -23.08M -27.15M 5.65M 45.63M 93.89M -17.94M -52.67M -98.32M -153.67M -41.21M -5.46M 5.28M 27.86M 48.32M 21.76M 12.57M -2.63M
Change in Working Capital
-1.42B -1.49B -1.46B -1.53B -1.4B -1.4B -1.48B -1.41B -1.43B -1.34B -1.27B -1.17B -1.11B -1.12B -1.06B -1.16B -1.3B -1.34B -1.36B -1.27B -1.08B -723.51M
Operating Cash Flow
425.45M 328.24M 305.57M 202.04M 218.34M 207.29M 104.72M 147.01M 118.79M 140.29M 200.29M 276.32M 323.3M 368.59M 468.46M 478.18M 428.9M 461.8M 392.3M 266.48M 232.3M 324.9M
Capital Expenditures
-69.5M -72.25M -66.86M -61.41M -58.85M -55.03M -56.28M -61.43M -58.25M -55.69M -53.4M -48.12M -51.89M -54.52M -61.39M -66.01M -67.94M -67.47M -62.45M -57.86M -45.2M -36.78M
Cash Acquisitions
-2.79M -4.06M -278.94M -279.46M -277.56M -276.29M -1.41M n/a n/a n/a -39K -259K -617K -710K -995K -761K -403K -5.95M -1.27B -1.27B -1.27B -1.27B
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-71.28M -65.74M -57.93M -48.19M -12.45M 5.84M 16.18M 19.33M 2.62M 2.58M 2.48M 32K 49K 49K 52K 36K 12K 10K 4K 14.28M 14.29M 14.45M
Investing Cash Flow
-143.57M -142.05M -403.73M -389.05M -348.87M -325.49M -41.51M -42.1M -55.63M -53.11M -50.96M -48.35M -52.45M -55.18M -62.33M -66.74M -68.34M -73.4M -1.34B -1.32B -1.31B -1.29B
Debt Repayment
-143.52M -93.52M 259.48M 309.48M 246.25M 237.25M -3.75M -10.94M 70.24M -45.75M -68.6M -136.42M -138.59M -78.6M -208.75M 81.25M 81.25M 56.25M 1.41B 1.12B 1.12B 1.02B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a -25.95M -50.1M -50.1M -52.63M -71.94M -77.63M -78.6M -84.53M -409.35M -399.55M -398.58M -411.02M -40.94M -20.96M -20.96M
Dividend Paid
-90.38M -89.58M -87.87M -85.97M -84.03M -82.2M -82.3M -80.71M -80.47M -79.03M -83.06M -83.14M -84.03M -83.6M -79.19M -78.73M -75.94M -75.49M -71.51M -68.97M -66.62M -64.32M
Other Financial Acitivies
-51.16M -13.98M -15.71M -16.12M -7.73M -12.32M -8.22M -6.91M -6.08M -639K 2.17M 1.55M 1.55M 1.96M 1.75M 2.41M 1.15M 2.05M -35.57M -31.71M -26.86M -28.06M
Financial Cash Flow
-284.47M -196.38M 156.47M 208.32M 155.4M 143.48M -93.52M -124.23M -66.41M -175.52M -202.12M -289.94M -298.7M -238.84M -370.71M -404.43M -393.09M -415.77M 892.85M 981M 1.01B 904.66M
Net Cash Flow
-1.54M -8.91M 59.67M 21.97M 24.33M 22.53M -32.85M -20.67M -4.29M -86.91M -50.44M -59.9M -25.37M 76.01M 35.81M 6.8M -32.9M -27.34M -51.12M -68.57M -61.35M -59.9M
Free Cash Flow
355.95M 255.99M 238.71M 140.63M 159.49M 152.26M 48.45M 85.59M 60.54M 84.61M 146.89M 228.2M 271.41M 314.07M 407.07M 412.17M 360.96M 394.33M 329.85M 208.62M 187.11M 288.11M
Adj. Free Cash Flow
306.12M 212.27M 193.34M 97.01M 118.72M 114.85M 12.37M 42.63M 9.54M 26.23M -15.23M 44.74M 58.8M 80.44M 247.72M 250.15M 195.27M 225.52M 182.29M 97.07M 121M 258.72M
Maintenance CapEx
-31.46M -15.96M n/a n/a n/a n/a n/a -8.05M -22.82M -34.68M -44.21M -48.12M -51.89M -54.52M -44.98M -33.03M -14.49M n/a n/a n/a n/a n/a
Growth CapEx
-38.04M -56.29M -66.86M -61.41M -58.85M -55.03M -56.28M -53.38M -35.43M -21M -9.19M n/a n/a n/a -16.4M -32.98M -53.45M -67.47M -62.45M -57.86M -45.2M -36.78M
Owner Earnings
393.99M 312.27M 305.57M 202.04M 218.34M 207.29M 104.72M 138.97M 95.97M 105.61M 156.08M 228.2M 271.41M 314.07M 423.48M 445.14M 414.41M 461.8M 392.3M 266.48M 232.3M 324.9M

© 2026 bestshares.com. All rights reserved.