Add to comparison table
Insider Transactions
5Y price score: 3 
5Y return: +2.22%
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 |
|---|---|---|---|---|---|---|---|---|
| 02-sep.-26 | Purchase | 367 | 330.5 | 121,297 | 163,000 | KNIGHT LESTER B | director | link |
| 02-sep.-26 | Purchase | 1,440 | 329.7 | 474,754 | 162,633 | KNIGHT LESTER B | director | link |
| 02-sep.-26 | Purchase | 4,145 | 328.3 | 1,360,969 | 161,193 | KNIGHT LESTER B | director | link |
| 02-sep.-26 | Purchase | 7,212 | 327.5 | 2,362,074 | 157,048 | KNIGHT LESTER B | director | link |
| 02-sep.-26 | Purchase | 5,097 | 326.5 | 1,664,323 | 149,836 | KNIGHT LESTER B | director | link |
| 02-sep.-26 | Purchase | 1,739 | 325.6 | 566,271 | 144,739 | KNIGHT LESTER B | director | link |
| 28-jul.-26 | Sale | (700) | 376.0 | (263,200) | 12,704 | Zeidel Darren | officer: General Counsel | link |
| 28-jul.-26 | Sale | (725) | 378.0 | (274,050) | 11,979 | Zeidel Darren | officer: General Counsel | link |
| 28-jul.-26 | Sale | (475) | 380.0 | (180,500) | 11,504 | Zeidel Darren | officer: General Counsel | link |
| 17-jul.-26 | Sale | (625) | 370.0 | (231,250) | 14,729 | Zeidel Darren | officer: General Counsel | link |
293.0
52-week range
382.3
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
5.1 %
Dividend Yield TTM
1.1 %
Market cap $
$ 62,713
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
16.3
Price / Book TTM
6.5
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.4
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(15.4) %
6.4 %
188.8 %
Free cash flow per share growth
(33.2) %
31.1 %
145.4 %
Earnings per share growth
(2.6) %
101.4 %
248.8 %
Dividends
Previous dividend:0.82 per share, Paid, Ex-div date Aug 03, 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
4.9
5.2
4.7
4.6
6.4
8.5
5.6
12.1
12.5
12.5
17
13.3%
13.6
14.8
16.1
17.6
19.2
20.3
02FCF per share
6.1
7.8
2.1
5.9
6.7
11.3
9
14.2
15.5
13.3
14.9
9.4%
16
17.6
19.3
21.1
23.1
24.5
04Dividends payout, %
23.3%
24.7%
29.7%
33.7%
26.8%
20.9%
35.6%
17.9%
19.1%
21.2%
17%
(3.1)%
-
-
-
-
-
-
05Revenue
$ 9,480
$ 9,409
$ 9,998
$ 10,770
$ 11,013
$ 11,066
$ 12,193
$ 12,479
$ 13,376
$ 15,698
$ 17,181
6.1%
$ 18,234
$ 19,351
$ 20,536
$ 21,794
$ 23,130
$ 23,824
06ㅤ% Change
-
(0.8)%
6.3%
7.7%
2.3%
0.5%
10.2%
2.4%
7.2%
17.4%
9.5%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
07Net Income
1,385
1,396
1,226
1,134
1,532
1,969
1,255
2,589
2,564
2,654
3,695
10.3%
2,860
3,036
3,222
3,419
3,629
3,737
08ㅤ% Margin
14.6%
14.8%
12.3%
10.5%
13.9%
17.8%
10.3%
20.8%
19.2%
16.9%
21.5%
15.7% A
15.7%
15.7%
15.7%
15.7%
15.7%
15.7%
09CFO
2,009
2,326
734
1,686
1,835
2,783
2,182
3,219
3,435
3,035
3,481
5.7%
3,642
3,865
4,101
4,353
4,619
4,758
10ㅤ% Of revenue
21.2%
24.7%
7.3%
15.7%
16.7%
25.2%
17.9%
25.8%
25.7%
19.3%
20.3%
20% A
20%
20%
20%
20%
20%
20%
11CAPEX
(290)
(222)
(183)
(240)
(225)
(141)
(137)
(196)
(252)
(218)
(263)
(1)%
(260.4)
(257.9)
(255.4)
(252.9)
(250.5)
(248)
12ㅤ% Change
-
(23.5)%
(17.6)%
31.2%
(6.3)%
(37.3)%
(2.8)%
43.1%
28.6%
(13.5)%
20.6%
(1)% A
(1)%
(1)%
(1)%
(1)%
(1)%
(1)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,719
2,104
551
1,446
1,610
2,642
2,045
3,023
3,183
2,817
3,218
6.5%
3,381
3,607
3,846
4,100
4,369
4,510
14Total assets
27,164
26,615
26,088
26,422
29,405
32,106
31,928
32,704
33,959
48,965
50,784
6.5%
54,063
57,554
61,270
65,226
69,437
73,921
15ㅤ% Change
-
(2)%
(2)%
1.3%
11.3%
9.2%
(0.6)%
2.4%
3.8%
44.2%
3.7%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
16Total liabilities
21,001
21,083
21,440
22,203
25,956
28,523
30,770
33,133
34,701
42,535
41,236
7%
43,899
46,733
49,750
52,963
56,382
60,023
17ㅤ% Of assets
77.3%
79.2%
82.2%
84%
88.3%
88.8%
96.4%
101.3%
102.2%
86.9%
81.2%
81.2% A
81.2%
81.2%
81.2%
81.2%
81.2%
81.2%
18Shareholders Equity
6,163
5,532
4,648
4,219
3,449
3,583
1,158
(429)
(742)
6,430
9,548
4.5%
10,165
10,821
11,520
12,263
13,055
13,898
19Net Debt
5,482
5,915
5,363
5,757
7,779
8,041
9,879
10,987
11,254
16,807
15,336
10.8%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
283,800
270,300
260,700
247,000
240,600
233,100
226,100
213,200
205,000
212,500
216,500
(2.7)%
210,718
205,091
199,614
194,284
189,095
184,046
21ㅤ% Change
-
(4.8)%
(3.6)%
(5.3)%
(2.6)%
(3.1)%
(3)%
(5.7)%
(3.9)%
3.7%
1.9%
(2.7)%
(2.7)%
(2.7)%
(2.7)%
(2.7)%
(2.7)%
(2.7)%
22ROA
5.1%
5.3%
4.7%
4.3%
5.2%
6.1%
3.9%
7.9%
7.6%
5.4%
7.3%
-
5.3%
5.3%
5.3%
5.2%
5.2%
5.1%
23ROE
22.5%
25.2%
26.4%
26.9%
44.4%
55%
108.4%
(603.5)%
(345.6)%
41.3%
38.7%
-
28.1%
28.1%
28%
27.9%
27.8%
26.9%
24Interest coverage
5.8
6.4
3.8
5.6
7.1
8.3
6.5
9
7.8
4.9
5.3
-
-
-
-
-
-
-
25Dividend Yield
1.3%
1.2%
1.1%
1.1%
0.8%
0.8%
0.7%
0.7%
0.8%
0.7%
0.8%
-
-
-
-
-
-
-
26P/E Ratio
18.7
21.4
28.3
31.5
32.4
24.9
53.8
24.5
23.1
28.6
20.6
-
-
-
-
-
-
-
27Stock price range
88-105
85-116
111-152
131-166
142-210
145-237
202-321
248-334
286-345
276-393
326-409
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
25,905
29,884
34,639
35,642
49,698
48,994
67,536
63,540
59,223
75,926
75,905
11.4%
39,321
44,767
50,758
57,347
64,596
-
29FCF Yield
6.6%
7%
1.6%
4.1%
3.2%
5.4%
3%
4.8%
5.4%
3.7%
4.2%
(4.4)%
8.6%
8.1%
7.6%
7.2%
6.8%
-
30Average stock price
96.5
100.3
131.8
148.5
175.9
191.5
261.6
291.1
315.5
334.6
367.7
14.3%
186.6
218.3
254.3
295.2
341.6
-
31 CEO
GC
Gregory C. Case