Add to comparison table
Insider Transactions
5Y price score: 39 
5Y return: +28.99%
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-jan.-24 | Sale | (1,037,120) | 2.2 | (2,281,664) | 26,238,492 | BCP GP Ltd | other: Former 10% Owner | link |
| 02-jan.-24 | Sale | (1,038,919) | 2.2 | (2,285,622) | 25,199,573 | BCP GP Ltd | other: Former 10% Owner | link |
| 02-jan.-24 | Sale | (1,846,591) | 2.2 | (4,062,500) | 23,352,982 | BCP GP Ltd | other: Former 10% Owner | link |
| 02-jan.-24 | Sale | (88) | 2.2 | (193.6) | 23,352,894 | BCP GP Ltd | other: Former 10% Owner | link |
| 02-jan.-24 | Sale | (68) | 2.2 | (149.6) | 23,352,826 | BCP GP Ltd | other: Former 10% Owner | link |
| 29-dec.-23 | Sale | (34,111) | 2.2 | (75,604) | 27,370,523 | BCP GP Ltd | 10 percent owner | link |
| 29-dec.-23 | Sale | (34,171) | 2.2 | (75,737) | 27,336,352 | BCP GP Ltd | 10 percent owner | link |
| 29-dec.-23 | Sale | (60,735) | 2.2 | (134,613) | 27,275,617 | BCP GP Ltd | 10 percent owner | link |
| 29-dec.-23 | Sale | (3) | 2.2 | (6.65) | 27,275,614 | BCP GP Ltd | 10 percent owner | link |
| 29-dec.-23 | Sale | (2) | 2.2 | (4.43) | 27,275,612 | BCP GP Ltd | 10 percent owner | link |
36.6
52-week range
49.5
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
(9.3) %
Dividend Yield TTM
0.7 %
Market cap $
$ 83,782
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
67.3
Price / Book TTM
1.9
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.5
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(20) %
33.4 %
241 %
Free cash flow per share growth
(136.1) %
-
-
Earnings per share growth
41.7 %
676.9 %
(50.3) %
Dividends
Previous dividend:0.07 per share, Paid, Ex-div date Jun 15, 2026
Next dividend:0.07 per share, Declared, Ex-div date Sep 14, 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
02FCF per share
0.7
0.7
1.1
1.4
1.5
2
0.4
0.6
(0.7)
(1.4)
-
(100)%
3.4
3.9
4.5
5.1
5.8
6
04Dividends payout, %
25%
38.3%
46.9%
20.3%
27.5%
(681.2)%
37.5%
50.1%
53.3%
103.4%
43.5%
5.7%
-
-
-
-
-
-
05Revenue
$ 19,913
$ 24,411
$ 40,786
$ 56,771
$ 67,826
$ 62,752
$ 75,731
$ 92,769
$ 95,924
$ 86,006
$ 76,128
14.4%
$ 87,053
$ 99,547
$ 113,833
$ 130,169
$ 148,850
$ 153,315
06ㅤ% Change
-
22.6%
67.1%
39.2%
19.5%
(7.5)%
20.7%
22.5%
3.4%
(10.3)%
(11.5)%
14.4%
14.4%
14.4%
14.4%
14.4%
14.4%
14.4%
07Net Income
2,341
1,651
1,462
3,584
2,807
(134)
3,966
2,056
1,130
641
1,307
(5.7)%
3,438
3,931
4,495
5,140
5,878
6,054
08ㅤ% Margin
11.8%
6.8%
3.6%
6.3%
4.1%
(0.2)%
5.2%
2.2%
1.2%
0.8%
1.7%
4% A
4%
4%
4%
4%
4%
4%
09CFO
2,568
3,046
4,149
4,896
6,475
8,782
7,805
8,404
6,586
7,206
-
12.2%
8,097
9,260
10,588
12,108
13,846
14,261
10ㅤ% Of revenue
12.9%
12.5%
10.2%
8.6%
9.6%
14%
10.3%
9.1%
6.9%
8.4%
-
9.3% A
9.3%
9.3%
9.3%
9.3%
9.3%
9.3%
11CAPEX
(1,026)
(1,454)
(1,751)
(1,862)
(3,124)
(4,224)
(6,821)
(6,949)
(8,217)
(10,636)
-
29.7%
-
-
-
-
-
-
12ㅤ% Change
-
41.7%
20.4%
6.4%
67.8%
35.2%
61.5%
1.9%
18.2%
29.4%
(100)%
29.7% A
29.7%
29.7%
29.7%
29.7%
29.7%
29.7%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,542
1,592
2,398
3,034
3,351
4,558
984.3
1,455
(1,631)
(3,430)
-
(100)%
8,097
9,260
10,588
12,108
13,846
14,261
14Total assets
139,514
159,826
192,720
256,281
323,969
343,696
391,003
441,284
490,095
490,424
518,971
14%
591,828
674,914
769,663
877,714
1,000,935
1,141,454
15ㅤ% Change
-
14.6%
20.6%
33%
26.4%
6.1%
13.8%
12.9%
11.1%
0.1%
5.8%
14%
14%
14%
14%
14%
14%
14%
16Total liabilities
82,287
90,138
112,848
159,131
207,123
221,054
256,262
299,393
321,853
325,041
352,777
15.7%
402,303
458,781
523,188
596,637
680,398
775,917
17ㅤ% Of assets
59%
56.4%
58.6%
62.1%
63.9%
64.3%
65.5%
67.9%
65.7%
66.3%
68%
68% A
68%
68%
68%
68%
68%
68%
18Shareholders Equity
57,227
69,688
79,872
97,150
116,846
122,642
134,741
141,891
168,242
165,383
166,194
11.3%
189,526
216,133
246,475
281,077
320,537
365,536
19Net Debt
55,509
60,592
73,250
109,828
142,091
146,691
163,238
199,678
222,488
219,741
296,367
18.2%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
2,330,642
2,197,350
2,205,000
2,199,150
2,232,675
2,311,050
2,380,350
2,412,300
2,382,300
2,376,900
2,367,000
0.2%
2,370,667
2,374,340
2,378,018
2,381,702
2,385,391
2,389,087
21ㅤ% Change
-
(5.7)%
0.4%
(0.3)%
1.5%
3.5%
3%
1.3%
(1.2)%
(0.2)%
(0.4)%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
22ROA
1.7%
1%
0.8%
1.4%
0.9%
(0)%
1%
0.5%
0.2%
0.1%
0.3%
-
0.6%
0.6%
0.6%
0.6%
0.6%
0.5%
23ROE
4.1%
2.4%
1.8%
3.7%
2.4%
(0.1)%
2.9%
1.5%
0.7%
0.4%
0.8%
-
1.8%
1.8%
1.8%
1.8%
1.8%
1.7%
24Interest coverage
1.3
1.4
1.7
1.7
1.4
1.3
1.5
1.3
0.9
1.1
1.3
-
-
-
-
-
-
-
25Dividend Yield
2.3%
2.5%
2%
2.5%
1.7%
1.8%
2%
2.1%
1%
0.8%
0.5%
-
-
-
-
-
-
-
26P/E Ratio
10.7
16.8
25.6
8.9
17.5
(276.1)
19.8
25.8
64.7
185.3
91.8
-
-
-
-
-
-
-
27Stock price range
10-14
10-13
12-16
13-16
14-21
12-24
20-33
20-33
19-27
25-41
30-48
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
25,474
25,785
34,021
29,927
45,614
50,789
75,573
49,306
62,535
86,836
114,802
16.3%
(11,725)
4,909
23,206
43,332
65,471
-
29FCF Yield
6.1%
6.3%
7.2%
10.3%
7.5%
9.1%
1.3%
3%
(2.6)%
(4)%
-
-
(69.1)%
188.6%
45.6%
27.9%
21.2%
-
30Average stock price
12
11.2
13.7
14.6
17.2
18.1
26.9
26.5
23.1
33.2
39.1
12.5%
(4.9)
2.1
9.8
18.2
27.4
-
31 CEO
JF
James Bruce Flatt