Add to comparison table
Insider Transactions
5Y price score: 127 
5Y return: +92.63%
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 |
|---|---|---|---|---|---|---|---|---|
| 16-sep.-26 | Award | 139,225 | - | - | 369,818 | Patel Jeetendra I | officer: President and CPO | link |
| 16-sep.-26 | Award | 92,817 | - | - | 258,595 | Patterson Mark | officer: EVP and CFO | link |
| 16-sep.-26 | Award | 167,069 | - | - | 769,779 | Robbins Charles | director, officer: Chair and CEO | link |
| 16-sep.-26 | Award | 55,690 | - | - | 222,806 | Stahlkopf Deborah L | officer: EVP and Chief Legal Officer | link |
| 16-sep.-26 | Award | 55,690 | - | - | 183,351 | Subaiya Thimaya K. | officer: EVP, Operations | link |
| 16-sep.-26 | Award | 69,613 | - | - | 232,950 | Tuszik Oliver | officer: EVP, Global Sales | link |
| 16-sep.-26 | Award | 7,826 | - | - | 39,178 | Fink Nichlas A | officer: SVP, Chief Accounting Officer | link |
| 15-sep.-26 | Award | 274 | 110.1 | 30,159 | 7,793 | Weil Kevin | director | link |
| 15-sep.-26 | Award | 417 | 110.1 | 45,899 | 63,645 | JOHNSON KRISTINA M | director | link |
| 15-sep.-26 | Award | 274 | 110.1 | 30,159 | 37,831 | Tessel Marianna | director | link |
66.8
52-week range
130.3
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
3.1 %
Dividend Yield TTM
1.5 %
Market cap $
$ 431,627
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
32.9
Price / Book TTM
8.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
1.1
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
61.8 %
106.2 %
299.7 %
Free cash flow per share growth
24.5 %
(8.1) %
31.1 %
Earnings per share growth
51.6 %
33.2 %
57.8 %
Dividends
Previous dividend:0.42 per share, Paid, Ex-div date Jul 06, 2026
Next dividend:0.42 per share, Declared, Ex-div date Oct 02, 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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
02FCF per share
2.4
2.6
2.6
3.4
3.4
3.5
3
4.6
2.5
3.3
3.2
2.8%
4.3
4.5
4.7
4.9
5.2
5.5
04Dividends payout, %
44.2%
57.4%
5,425.5%
51.5%
53.7%
58.2%
52.7%
50%
61.9%
63.2%
49.4%
1.1%
-
-
-
-
-
-
05Revenue
$ 49,247
$ 48,005
$ 49,330
$ 51,904
$ 49,301
$ 49,818
$ 51,557
$ 56,998
$ 53,803
$ 56,654
$ 63,325
2.6%
$ 64,937
$ 66,591
$ 68,286
$ 70,025
$ 71,808
$ 73,962
06ㅤ% Change
-
(2.5)%
2.8%
5.2%
(5)%
1.1%
3.5%
10.6%
(5.6)%
5.3%
11.8%
2.6%
2.6%
2.6%
2.6%
2.6%
2.6%
2.6%
07Net Income
10,739
9,609
110
11,621
11,214
10,591
11,812
12,613
10,320
10,180
13,267
2.1%
12,491
12,809
13,135
13,469
13,812
14,226
08ㅤ% Margin
21.8%
20%
0.2%
22.4%
22.8%
21.3%
22.9%
22.1%
19.2%
18%
21%
19.2% A
19.2%
19.2%
19.2%
19.2%
19.2%
19.2%
09CFO
13,570
13,876
13,666
15,831
15,426
15,454
13,226
19,886
10,880
14,193
14,177
0.4%
18,016
18,475
18,945
19,427
19,922
20,520
10ㅤ% Of revenue
27.6%
28.9%
27.7%
30.5%
31.3%
31%
25.7%
34.9%
20.2%
25.1%
22.4%
27.7% A
27.7%
27.7%
27.7%
27.7%
27.7%
27.7%
11CAPEX
(1,146)
(964)
(834)
(909)
(770)
(692)
(477)
(849)
(670)
(905)
(1,410)
2.1%
(1,440)
(1,470)
(1,501)
(1,532)
(1,564)
(1,597)
12ㅤ% Change
-
(15.9)%
(13.5)%
9%
(15.3)%
(10.1)%
(31.1)%
78%
(21.1)%
35.1%
55.8%
2.1% A
2.1%
2.1%
2.1%
2.1%
2.1%
2.1%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
12,424
12,912
12,832
14,922
14,656
14,762
12,749
19,037
10,210
13,288
12,767
0.3%
16,576
17,005
17,445
17,896
18,358
18,923
14Total assets
121,652
129,818
108,784
97,793
94,853
97,497
94,002
101,852
124,413
122,291
129,637
0.6%
130,464
131,296
132,133
132,976
133,824
134,677
15ㅤ% Change
-
6.7%
(16.2)%
(10.1)%
(3)%
2.8%
(3.6)%
8.4%
22.2%
(1.7)%
6%
0.6%
0.6%
0.6%
0.6%
0.6%
0.6%
0.6%
16Total liabilities
58,067
63,681
65,580
64,222
56,933
56,222
54,229
57,499
78,956
75,448
79,352
3.2%
79,858
80,367
80,880
81,396
81,915
82,437
17ㅤ% Of assets
47.7%
49.1%
60.3%
65.7%
60%
57.7%
57.7%
56.5%
63.5%
61.7%
61.2%
61.2% A
61.2%
61.2%
61.2%
61.2%
61.2%
61.2%
18Shareholders Equity
63,585
66,137
43,204
33,571
37,920
41,275
39,773
44,353
45,457
46,843
50,285
(2.3)%
50,606
50,928
51,253
51,580
51,909
52,240
19Net Debt
21,012
22,009
16,635
12,916
2,774
2,351
3,482
(1,732)
23,465
19,747
22,315
0.6%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
5,088,000
5,049,000
4,881,000
4,453,000
4,254,000
4,236,000
4,192,000
4,105,000
4,062,000
3,998,000
3,987,000
(2.4)%
3,890,955
3,797,223
3,705,749
3,616,479
3,529,359
3,444,338
21ㅤ% Change
-
(0.8)%
(3.3)%
(8.8)%
(4.5)%
(0.4)%
(1)%
(2.1)%
(1.1)%
(1.6)%
(0.3)%
(2.4)%
(2.4)%
(2.4)%
(2.4)%
(2.4)%
(2.4)%
(2.4)%
22ROA
8.8%
7.4%
0.1%
11.9%
11.8%
10.9%
12.6%
12.4%
8.3%
8.3%
10.2%
-
9.6%
9.8%
9.9%
10.1%
10.3%
10.6%
23ROE
16.9%
14.5%
0.3%
34.6%
29.6%
25.7%
29.7%
28.4%
22.7%
21.7%
26.4%
-
24.7%
25.2%
25.6%
26.1%
26.6%
27.2%
24Interest coverage
18.7
13.9
13.1
16.6
23.3
29.6
38.8
35.2
12.1
7.4
10.5
-
-
-
-
-
-
-
25Dividend Yield
3.1%
3.5%
2.9%
2.4%
3.1%
2.6%
3.3%
3%
3.3%
2.4%
1.5%
-
-
-
-
-
-
-
26P/E Ratio
14.4
16.4
1,863
21.1
17.5
22.1
16
16.9
18.8
26.8
34
-
-
-
-
-
-
-
27Stock price range
23-31
29-34
30-46
40-58
33-55
36-55
42-64
39-54
46-58
45-69
66-130
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
155,279
157,565
204,557
244,813
199,516
233,772
188,818
213,000
195,883
273,111
451,314
11.3%
211,388
234,759
260,466
288,744
319,850
-
29FCF Yield
8%
8.2%
6.3%
6.1%
7.5%
6.3%
6.7%
8.9%
5.3%
4.9%
2.8%
(9.9)%
7.8%
7.2%
6.7%
6.2%
5.7%
-
30Average stock price
26.7
31.8
38.3
49.2
44.3
45.6
52.8
46.4
51.7
57.1
98.1
13.9%
54.3
61.8
70.3
79.8
90.6
-
31 CEO
CR
Charles H. Robbins