Add to comparison table
Insider Transactions
5Y price score: 46 
5Y return: +33.88%
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 |
|---|---|---|---|---|---|---|---|---|
| 03-sep.-26 | Sale | (617) | 284.1 | (175,259) | 5,053 | Neville Everett | officer: See Remarks | link |
| 01-sep.-26 | Award | 3,113 | - | - | 41,030 | Evanko Brian C | officer: See Remarks | link |
| 01-sep.-26 | Award | 6,716 | 281.1 | 1,888,086 | 6,716 | Evanko Brian C | officer: See Remarks | link |
| 31-aug.-26 | Award | 109 | - | - | 2,042 | Kurian George | director | link |
| 18-aug.-26 | Sale | (2,677) | 279.6 | (748,516) | 25,880 | Jones Nicole S | officer: See Remarks | link |
| 06-aug.-26 | Award | 1 | - | - | 945 | Holgerson Bryan | officer: See Remarks | link |
| 04-aug.-26 | Sale | (19,436) | 276.3 | (5,369,584) | 27,256 | Jones Nicole S | officer: See Remarks | link |
| 23-jul.-26 | Award | 1 | - | - | 944 | Holgerson Bryan | officer: See Remarks | link |
| 09-jul.-26 | Award | 1 | - | - | 943 | Holgerson Bryan | officer: See Remarks | link |
| 12-jun.-26 | Sale | (899) | 298.6 | (268,452) | 2,368 | Kates Jamie G | officer: Chief Accounting Officer | link |
239.5
52-week range
315.4
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
12.4 %
Dividend Yield TTM
2.2 %
Market cap $
$ 72,740
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
11.4
Price / Book TTM
1.7
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.1
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(4.2) %
46.1 %
127.7 %
Free cash flow per share growth
66.4 %
25.5 %
239.3 %
Earnings per share growth
10.2 %
(3.4) %
175.7 %
Dividends
Previous dividend:1.56 per share, Paid, Ex-div date Jun 04, 2026
Next dividend:1.56 per share, Declared, Ex-div date Sep 08, 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
8
7.2
9.2
10.5
13.4
23
15.8
21.4
17.4
12.1
22.2
10.7%
48.7
59.3
72.1
87.7
106.7
109.7
02FCF per share
9.3
13.7
14.8
13.1
22.2
25.1
17.7
23.5
34.5
31.6
31.5
13%
75.9
92.9
113.8
139.2
170.2
174.5
04Dividends payout, %
0.5%
0.6%
0.4%
0.4%
0.3%
0.2%
25%
20.6%
28.1%
45.6%
27%
49.4%
-
-
-
-
-
-
05Revenue
$ 37,876
$ 39,838
$ 41,806
$ 48,650
$ 153,566
$ 160,401
$ 174,069
$ 180,518
$ 195,265
$ 247,121
$ 274,952
21.9%
$ 335,233
$ 408,729
$ 498,339
$ 607,595
$ 740,804
$ 763,028
06ㅤ% Change
-
5.2%
4.9%
16.4%
215.7%
4.5%
8.5%
3.7%
8.2%
26.6%
11.3%
21.9%
21.9%
21.9%
21.9%
21.9%
21.9%
21.9%
07Net Income
2,094
1,867
2,237
2,637
5,104
8,458
5,370
6,704
5,164
3,434
5,957
11%
12,977
15,823
19,291
23,521
28,678
29,538
08ㅤ% Margin
5.5%
4.7%
5.4%
5.4%
3.3%
5.3%
3.1%
3.7%
2.6%
1.4%
2.2%
3.9% A
3.9%
3.9%
3.9%
3.9%
3.9%
3.9%
09CFO
2,933
4,026
4,086
3,770
9,485
10,350
7,191
8,656
11,813
10,363
9,601
12.6%
21,535
26,256
32,013
39,031
47,589
49,016
10ㅤ% Of revenue
7.7%
10.1%
9.8%
7.8%
6.2%
6.5%
4.1%
4.8%
6.1%
4.2%
3.5%
6.4% A
6.4%
6.4%
6.4%
6.4%
6.4%
6.4%
11CAPEX
(510)
(461)
(471)
(528)
(1,050)
(1,094)
(1,154)
(1,295)
(1,573)
(1,406)
(1,212)
9%
(1,322)
(1,441)
(1,571)
(1,714)
(1,868)
(2,037)
12ㅤ% Change
-
(9.6)%
2.2%
12.1%
98.9%
4.2%
5.5%
12.2%
21.5%
(10.6)%
(13.8)%
9% A
9%
9%
9%
9%
9%
9%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
2,423
3,565
3,615
3,242
8,435
9,256
6,037
7,361
10,240
8,957
8,389
13.2%
20,213
24,815
30,441
37,318
45,720
46,979
14Total assets
57,088
59,360
61,759
153,226
155,774
155,451
154,889
143,885
152,761
155,881
157,919
10.7%
174,833
193,559
214,290
237,241
262,651
290,782
15ㅤ% Change
-
4%
4%
148.1%
1.7%
(0.2)%
(0.4)%
(7.1)%
6.2%
2%
1.3%
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
16Total liabilities
44,975
45,575
47,969
112,154
110,395
105,065
107,705
98,981
106,410
114,638
116,045
9.9%
128,474
142,234
157,468
174,334
193,006
213,678
17ㅤ% Of assets
78.8%
76.8%
77.7%
73.2%
70.9%
67.6%
69.5%
68.8%
69.7%
73.5%
73.5%
73.5% A
73.5%
73.5%
73.5%
73.5%
73.5%
73.5%
18Shareholders Equity
12,113
13,785
13,790
41,072
45,379
50,386
47,184
44,904
46,351
41,243
41,874
13.2%
46,359
51,324
56,821
62,907
69,645
77,104
19Net Debt
3,201
1,847
2,467
38,623
33,419
23,380
29,184
25,629
23,108
24,422
23,787
22.2%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
260,592
259,647
243,967
246,652
379,817
368,389
340,966
313,065
296,882
283,218
265,948
0.2%
266,490
267,032
267,576
268,121
268,667
269,214
21ㅤ% Change
-
(0.4)%
(6)%
1.1%
54%
(3)%
(7.4)%
(8.2)%
(5.2)%
(4.6)%
(6.1)%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
22ROA
3.7%
3.2%
3.6%
1.7%
3.3%
5.4%
3.5%
4.7%
3.4%
2.2%
3.8%
-
7.4%
8.2%
9%
9.9%
10.9%
10.2%
23ROE
17.3%
13.5%
16.2%
6.4%
11.3%
16.8%
11.4%
14.9%
11.1%
8.3%
14.2%
-
28%
30.8%
34%
37.4%
41.2%
38.3%
24Interest coverage
-
11.1
15.6
8.4
4.8
5.7
6.6
6.9
5.9
6.6
6.6
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
1.7%
1.3%
1.6%
2%
2.2%
-
-
-
-
-
-
-
26P/E Ratio
17.9
18.2
22.1
17.8
15.1
9
14.5
15.3
17
22.5
12.3
-
-
-
-
-
-
-
27Stock price range
101-170
116-147
136-212
164-226
145-206
130-223
192-267
218-339
243-321
266-367
244-340
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
37,482
34,063
49,547
46,844
76,872
75,981
77,606
103,731
88,901
77,400
73,197
6.9%
508,723
561,958
620,517
684,931
755,787
-
29FCF Yield
5.9%
10.5%
7.3%
6.9%
11%
12.2%
7.8%
7.1%
11.5%
11.6%
11.5%
6.9%
4%
4.4%
4.9%
5.5%
6.1%
-
30Average stock price
135.4
131.3
173.7
195.1
176
176.3
229.4
278.4
282.1
316.2
292.2
8%
1,909
2,104.5
2,319
2,554.6
2,813.1
-
31 CEO
BE
Brian C. Evanko