Add to comparison table
Insider Transactions
5Y price score: 132 
5Y return: +95.94%
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 |
|---|---|---|---|---|---|---|---|---|
| 31-aug.-26 | Sale | (2,929) | 650.2 | (1,904,377) | 29,123 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 31-aug.-26 | Sale | (975) | 651.4 | (635,144) | 28,148 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 31-aug.-26 | Sale | (363) | 652.8 | (236,948) | 27,785 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 31-aug.-26 | Sale | (391) | 654.2 | (255,800) | 27,394 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 31-aug.-26 | Sale | (199) | 655.9 | (130,526) | 27,195 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 31-aug.-26 | Sale | (3) | 656.6 | (1,970) | 27,192 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 24-aug.-26 | Sale | (2,654) | 650.4 | (1,726,162) | 32,377 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 24-aug.-26 | Sale | (373) | 651.3 | (242,939) | 32,004 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 24-aug.-26 | Sale | (120) | 652.6 | (78,312) | 31,884 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
| 24-aug.-26 | Sale | (360) | 653.8 | (235,361) | 31,524 | CAMPBELL RYAN D | officer: Pres WWC&F and Pwr Systems | link |
433.0
52-week range
705.8
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
2.1 %
Dividend Yield TTM
0.9 %
Market cap $
$ 184,635
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
38
Price / Book TTM
6.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(1.4)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
45 %
103.2 %
782 %
Free cash flow per share growth
5.6 %
(22) %
337.1 %
Earnings per share growth
7.4 %
112.9 %
220.6 %
Dividends
Previous dividend:1.62 per share, Paid, Ex-div date Jun 30, 2026
Next dividend:1.62 per share, Declared, Ex-div date Sep 30, 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
5.8
4.8
6.7
7.2
10.2
8.7
19
23.3
34.6
25.6
18.5
12.4%
18.1
19.4
20.7
22.1
23.7
24.9
02FCF per share
2.7
2.6
(1.2)
(3.5)
(0.1)
15.2
16.4
3
14
16
11.9
15.9%
7
7.6
8.2
8.9
9.7
9.9
04Dividends payout, %
42.1%
50%
35.4%
34%
29%
34.8%
17.4%
18.4%
14%
22.6%
34.2%
(2.1)%
-
-
-
-
-
-
05Revenue
$ 28,156
$ 25,899
$ 28,617
$ 36,458
$ 38,379
$ 34,722
$ 43,033
$ 51,282
$ 60,248
$ 50,518
$ 44,665
4.7%
$ 46,774
$ 48,983
$ 51,296
$ 53,719
$ 56,255
$ 57,943
06ㅤ% Change
-
(8)%
10.5%
27.4%
5.3%
(9.5)%
23.9%
19.2%
17.5%
(16.2)%
(11.6)%
4.7%
4.7%
4.7%
4.7%
4.7%
4.7%
4.7%
07Net Income
1,940
1,524
2,159
2,368
3,253
2,751
5,963
7,131
10,166
7,100
5,027
10%
4,812
5,039
5,277
5,526
5,787
5,961
08ㅤ% Margin
6.9%
5.9%
7.5%
6.5%
8.5%
7.9%
13.9%
13.9%
16.9%
14.1%
11.3%
10.3% A
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
09CFO
3,740
3,764
2,200
1,820
3,412
7,483
7,726
4,699
8,589
9,231
7,459
7.2%
6,263
6,559
6,868
7,193
7,532
7,758
10ㅤ% Of revenue
13.3%
14.5%
7.7%
5%
8.9%
21.6%
18%
9.2%
14.3%
18.3%
16.7%
13.4% A
13.4%
13.4%
13.4%
13.4%
13.4%
13.4%
11CAPEX
(2,826)
(2,955)
(2,592)
(2,950)
(3,449)
(2,656)
(2,580)
(3,788)
(4,468)
(4,802)
(4,228)
4.1%
(4,402)
(4,583)
(4,771)
(4,967)
(5,171)
(5,384)
12ㅤ% Change
-
4.6%
(12.3)%
13.8%
16.9%
(23)%
(2.9)%
46.8%
18%
7.5%
(12)%
4.1% A
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
914.2
809.2
(392.5)
(1,130)
(37)
4,827
5,146
911
4,121
4,429
3,231
13.5%
1,861
1,976
2,097
2,226
2,361
2,374
14Total assets
57,948
57,919
65,786
70,108
73,011
75,091
84,114
90,030
104,087
107,320
105,996
6.2%
112,594
119,603
127,047
134,956
143,356
152,280
15ㅤ% Change
-
(0.1)%
13.6%
6.6%
4.1%
2.9%
12%
7%
15.6%
3.1%
(1.2)%
6.2%
6.2%
6.2%
6.2%
6.2%
6.2%
6.2%
16Total liabilities
51,190
51,374
56,212
58,803
61,580
62,147
65,680
69,673
82,201
84,395
79,989
4.6%
84,968
90,257
95,875
101,843
108,183
114,917
17ㅤ% Of assets
88.3%
88.7%
85.5%
83.9%
84.3%
82.8%
78.1%
77.4%
79%
78.6%
75.5%
75.5% A
75.5%
75.5%
75.5%
75.5%
75.5%
75.5%
18Shareholders Equity
6,758
6,545
9,575
11,305
11,431
12,944
18,434
20,357
21,886
22,925
26,007
14.4%
27,626
29,346
31,172
33,113
35,174
37,363
19Net Debt
32,688
31,276
30,710
38,352
41,477
39,229
40,714
47,427
56,234
58,139
55,660
5.5%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
336,000
316,600
323,300
327,300
320,600
316,600
314,000
306,300
293,600
277,100
271,700
(2.1)%
265,990
260,399
254,926
249,569
244,323
239,188
21ㅤ% Change
-
(5.8)%
2.1%
1.2%
(2.1)%
(1.3)%
(0.8)%
(2.5)%
(4.2)%
(5.6)%
(2)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
(2.1)%
22ROA
3.4%
2.6%
3.3%
3.4%
4.5%
3.7%
7.1%
7.9%
9.8%
6.6%
4.7%
-
4.3%
4.2%
4.2%
4.1%
4%
3.9%
23ROE
28.7%
23.3%
22.6%
21%
28.5%
21.3%
32.4%
35%
46.5%
31%
19.3%
-
17.4%
17.2%
16.9%
16.7%
16.5%
16%
24Interest coverage
4
2.9
3.3
3.6
3.3
3.5
7.7
8.5
5.9
3.4
2.7
-
-
-
-
-
-
-
25Dividend Yield
3.1%
2.7%
1.8%
1.8%
1.7%
1.3%
0.9%
1.1%
1.3%
1.4%
1.4%
-
-
-
-
-
-
-
26P/E Ratio
13.4
18.3
19.7
18.5
16.9
26.4
18.7
16.9
10.6
16
24.9
-
-
-
-
-
-
-
27Stock price range
73-97
72-88
88-133
131-171
135-175
111-240
232-394
289-438
346-446
345-418
389-531
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
26,021
27,832
42,455
43,693
55,115
72,638
111,787
120,527
107,471
113,809
125,140
17%
(26,655)
(23,761)
(20,576)
(17,074)
(13,221)
-
29FCF Yield
3.5%
2.9%
(0.9)%
(2.6)%
(0.1)%
6.7%
4.6%
0.8%
3.8%
3.9%
2.6%
(3)%
(7)%
(8.3)%
(10.2)%
(13)%
(17.9)%
-
30Average stock price
85.1
80
110.7
151
155
175.6
313
363.8
396.2
381.4
460.5
18.4%
(100.2)
(91.2)
(80.7)
(68.4)
(54.1)
-
31 CEO
JM
John C. May