Add to comparison table
Insider Transactions
5Y price score: 104 
5Y return: +75.79%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 13-aug.-26 | Sale | (1,252) | 416.4 | (521,365) | 6,404 | Khosla Rachna | officer: SVP, Business Development | link |
| 11-aug.-26 | Sale | (2,000) | 412.6 | (825,134) | 6,404 | Khosla Rachna | officer: SVP, Business Development | link |
| 07-aug.-26 | Award | 730 | - | - | 5,080 | Busch Matthew C. | officer: VP, Finance & CAO | link |
| 07-aug.-26 | Award | 85 | - | - | 7,486 | ISHRAK OMAR | director | link |
| 07-aug.-26 | Award | 103 | - | - | 12,990 | HOLLEY CHARLES M | director | link |
| 07-aug.-26 | Award | 64 | - | - | 5,876 | Drake Michael V | director | link |
| 06-aug.-26 | Sale | (1,821) | 402.5 | (733,033) | 12,462 | Miller Derek | officer: SVP, Human Resources | link |
| 06-aug.-26 | Sale | (1,000) | 402.2 | (402,160) | 7,340 | Grygiel Nancy A. | officer: SVP & CCO | link |
| 19-may.-26 | Award | 665 | - | - | 5,640 | MILES AMY E | director | link |
| 19-may.-26 | Award | 665 | - | - | 14,536 | Kullman Ellen Jamison | director | link |
269.7
52-week range
447.0
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
4.9 %
Dividend Yield TTM
2.6 %
Market cap $
$ 208,138
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
24
Price / Book TTM
17.8
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.3
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
43.3 %
94.9 %
162.2 %
Free cash flow per share growth
81.6 %
(10.8) %
35.8 %
Earnings per share growth
64.9 %
15.6 %
57.1 %
Dividends
Previous dividend:2.52 per share, Paid, Ex-div date Aug 21, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
9.1
10.2
2.7
12.6
12.9
12.3
10.3
12.1
12.5
7.6
14.2
4.6%
18.6
20.3
22.1
24.2
26.4
28.1
02FCF per share
11
12.6
14.3
15.9
14
16.8
14.6
16.2
13.7
19.2
14.9
3.1%
24.8
26.9
29.1
31.4
33.9
35.6
04Dividends payout, %
34.5%
38.8%
170%
41.8%
44.8%
51.7%
68.1%
64%
67.8%
118.1%
66.5%
6.8%
-
-
-
-
-
-
05Revenue
$ 21,662
$ 22,991
$ 22,849
$ 23,747
$ 23,362
$ 25,424
$ 25,979
$ 26,323
$ 28,190
$ 33,424
$ 36,741
5.4%
$ 38,734
$ 40,836
$ 43,051
$ 45,387
$ 47,850
$ 49,285
06ㅤ% Change
-
6.1%
(0.6)%
3.9%
(1.6)%
8.8%
2.2%
1.3%
7.1%
18.6%
9.9%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
07Net Income
6,939
7,722
1,979
8,394
7,842
7,264
5,893
6,552
6,717
4,090
7,711
1.1%
9,733
10,261
10,817
11,404
12,023
12,384
08ㅤ% Margin
32%
33.6%
8.7%
35.4%
33.6%
28.6%
22.7%
24.9%
23.8%
12.2%
21%
25.1% A
25.1%
25.1%
25.1%
25.1%
25.1%
25.1%
09CFO
9,077
10,354
11,177
11,296
9,150
10,497
9,261
9,721
8,471
11,490
9,958
0.9%
15,071
15,888
16,750
17,659
18,617
19,176
10ㅤ% Of revenue
41.9%
45%
48.9%
47.6%
39.2%
41.3%
35.7%
36.9%
30.1%
34.4%
27.1%
38.9% A
38.9%
38.9%
38.9%
38.9%
38.9%
38.9%
11CAPEX
(649)
(837)
(664)
(738)
(618)
(608)
(880)
(936)
(1,112)
(1,096)
(1,858)
11.1%
(2,064)
(2,293)
(2,547)
(2,830)
(3,144)
(3,492)
12ㅤ% Change
-
29%
(20.7)%
11.1%
(16.3)%
(1.6)%
44.7%
6.4%
18.8%
(1.4)%
69.5%
11.1% A
11.1%
11.1%
11.1%
11.1%
11.1%
11.1%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
8,428
9,517
10,513
10,558
8,532
9,889
8,381
8,785
7,359
10,394
8,100
(0.4)%
13,007
13,595
14,203
14,829
15,473
15,683
14Total assets
71,576
77,626
79,954
66,416
59,707
62,948
61,165
65,121
97,154
91,839
90,586
2.4%
92,745
94,955
97,219
99,536
101,908
104,337
15ㅤ% Change
-
8.5%
3%
(16.9)%
(10.1)%
5.4%
(2.8)%
6.5%
49.2%
(5.5)%
(1.4)%
2.4%
2.4%
2.4%
2.4%
2.4%
2.4%
2.4%
16Total liabilities
43,366
47,751
54,713
53,916
50,034
53,539
54,465
61,460
90,922
85,962
81,928
6.6%
83,881
85,880
87,927
90,022
92,168
94,365
17ㅤ% Of assets
60.6%
61.5%
68.4%
81.2%
83.8%
85.1%
89.1%
94.4%
93.6%
93.6%
90.4%
90.4% A
90.4%
90.4%
90.4%
90.4%
90.4%
90.4%
18Shareholders Equity
28,210
29,875
25,241
12,500
9,673
9,409
6,700
3,661
6,232
5,877
8,658
(11.1)%
8,864
9,076
9,292
9,513
9,740
9,972
19Net Debt
27,285
31,355
31,542
26,984
23,866
26,720
25,320
31,316
53,669
48,126
45,475
5.2%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
766,000
754,000
735,000
665,000
609,000
590,000
573,000
541,000
538,000
541,000
542,000
(3.4)%
523,572
505,770
488,574
471,963
455,916
440,415
21ㅤ% Change
-
(1.6)%
(2.5)%
(9.5)%
(8.4)%
(3.1)%
(2.9)%
(5.6)%
(0.6)%
0.6%
0.2%
(3.4)%
(3.4)%
(3.4)%
(3.4)%
(3.4)%
(3.4)%
(3.4)%
22ROA
9.7%
10%
2.5%
12.6%
13.1%
11.5%
9.6%
10.1%
6.9%
4.5%
8.5%
-
10.5%
10.8%
11.1%
11.5%
11.8%
11.9%
23ROE
24.6%
25.9%
7.8%
67.2%
81.1%
77.2%
88%
179%
107.8%
69.6%
89.1%
-
109.8%
113.1%
116.4%
119.9%
123.4%
124.2%
24Interest coverage
7.7
7.8
7.6
7.4
7.5
7.2
6.4
6.8
2.7
2.3
3.9
-
-
-
-
-
-
-
25Dividend Yield
2%
2.7%
2.7%
2.7%
2.4%
2.8%
3.1%
3%
3%
3.4%
2.9%
-
-
-
-
-
-
-
26P/E Ratio
17.7
14.2
64.2
15.3
18.6
18.5
21.8
21.6
22.9
34.2
22.8
-
-
-
-
-
-
-
27Stock price range
132-177
135-176
151-191
166-209
167-243
182-261
199-259
219-292
214-288
259-337
259-345
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
123,046
109,365
127,121
128,677
145,847
134,733
128,233
141,300
154,091
141,006
176,093
3.7%
147,107
166,365
187,549
210,851
236,484
-
29FCF Yield
6.9%
8.7%
8.3%
8.2%
5.9%
7.3%
6.5%
6.2%
4.8%
7.4%
4.6%
(3.9)%
8.8%
8.2%
7.6%
7%
6.5%
-
30Average stock price
154.4
155.4
170.9
187.5
205
221.6
229
255.8
251.4
298.1
302
6.9%
281
328.9
383.9
446.8
518.7
-
31 CEO
RB
Robert A. Bradway