Add to comparison table
Insider Transactions
5Y price score: 88 
5Y return: +63.88%
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 |
|---|---|---|---|---|---|---|---|---|
| 08-sep.-26 | Award | 113 | - | - | 2,445 | Pinto Daniel E | director | link |
| 08-sep.-26 | Award | 136 | - | - | 6,579 | Woods Eugene A. | director | link |
| 08-sep.-26 | Award | 181 | - | - | 16,049 | HEWSON MARILLYN A | director | link |
| 02-sep.-26 | Sale | (22,527) | 274.7 | (6,189,068) | 25,447 | Schmid Timothy | officer: EVP, WW Chair, MedTech | link |
| 17-aug.-26 | Sale | (15,000) | 263.4 | (3,950,400) | 194,451 | Taubert Jennifer L | officer: EVP, WWC. Innovative Medicine | link |
| 13-aug.-26 | Sale | (20,976) | 262.0 | (5,495,712) | 378,282 | Duato Joaquin | director, officer: CEO and Chairman of the Board | link |
| 13-aug.-26 | Sale | (102,315) | 261.0 | (26,704,215) | 275,967 | Duato Joaquin | director, officer: CEO and Chairman of the Board | link |
| 06-aug.-26 | Sale | (9,344) | 257.8 | (2,408,463) | 23,568 | Forminard Elizabeth | officer: EVP, Chief Legal Officer | link |
| 06-aug.-26 | Sale | (6,574) | 255.9 | (1,682,497) | 16,994 | Forminard Elizabeth | officer: EVP, Chief Legal Officer | link |
| 05-aug.-26 | Sale | (41,957) | 258.1 | (10,827,256) | 282,490 | Duato Joaquin | director, officer: CEO and Chairman of the Board | link |
174.1
52-week range
281.0
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
2.8 %
Dividend Yield TTM
2 %
Market cap $
$ 650,649
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
31.3
Price / Book TTM
7.8
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.3
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
58 %
78.1 %
163.1 %
Free cash flow per share growth
35.5 %
7.3 %
44.2 %
Earnings per share growth
(0.9) %
100.2 %
101.3 %
Dividends
Previous dividend:1.34 per share, Paid, Ex-div date Aug 25, 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
5.6
5.6
6.5
6.8
7.4
7.6
7.4
6.5
7.1
8.2
8.1
3.7%
9
9.4
9.8
10.3
10.7
11.2
04Dividends payout, %
53%
52.1%
687.9%
62.1%
65.6%
71.2%
52.8%
65.1%
33.5%
84.1%
46.2%
(1.4)%
-
-
-
-
-
-
05Revenue
$ 70,074
$ 71,890
$ 76,450
$ 81,581
$ 82,059
$ 82,584
$ 78,740
$ 79,990
$ 85,159
$ 88,821
$ 94,193
3%
$ 97,021
$ 99,934
$ 102,934
$ 106,024
$ 109,207
$ 112,483
06ㅤ% Change
-
2.6%
6.3%
6.7%
0.6%
0.6%
(4.7)%
1.6%
6.5%
4.3%
6.1%
3%
3%
3%
3%
3%
3%
3%
07Net Income
15,409
16,540
1,300
15,297
15,119
14,714
20,878
17,941
35,153
14,066
26,804
5.7%
20,834
21,459
22,103
22,767
23,450
24,154
08ㅤ% Margin
22%
23%
1.7%
18.8%
18.4%
17.8%
26.5%
22.4%
41.3%
15.8%
28.5%
21.5% A
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
09CFO
19,279
18,767
21,056
22,201
23,416
23,536
23,410
21,194
22,791
24,266
24,530
2.4%
26,615
27,415
28,238
29,085
29,958
30,857
10ㅤ% Of revenue
27.5%
26.1%
27.5%
27.2%
28.5%
28.5%
29.7%
26.5%
26.8%
27.3%
26%
27.4% A
27.4%
27.4%
27.4%
27.4%
27.4%
27.4%
11CAPEX
(3,463)
(3,226)
(3,279)
(3,670)
(3,498)
(3,347)
(3,652)
(4,009)
(4,543)
(4,424)
(4,832)
3.4%
(4,996)
(5,165)
(5,340)
(5,521)
(5,708)
(5,901)
12ㅤ% Change
-
(6.8)%
1.6%
11.9%
(4.7)%
(4.3)%
9.1%
9.8%
13.3%
(2.6)%
9.2%
3.4% A
3.4%
3.4%
3.4%
3.4%
3.4%
3.4%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
15,816
15,541
17,777
18,531
19,918
20,189
19,758
17,185
18,248
19,842
19,698
2.2%
21,620
22,250
22,898
23,565
24,251
24,956
14Total assets
133,411
141,208
157,303
152,954
157,728
174,894
182,018
187,378
167,558
180,104
199,210
4.1%
207,359
215,842
224,671
233,862
243,428
253,386
15ㅤ% Change
-
5.8%
11.4%
(2.8)%
3.1%
10.9%
4.1%
2.9%
(10.6)%
7.5%
10.6%
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
16Total liabilities
62,261
70,790
97,143
93,202
98,257
111,616
107,995
110,574
98,784
108,614
117,666
6.6%
122,479
127,490
132,705
138,133
143,784
149,666
17ㅤ% Of assets
46.7%
50.1%
61.8%
60.9%
62.3%
63.8%
59.3%
59%
59%
60.3%
59.1%
59.1% A
59.1%
59.1%
59.1%
59.1%
59.1%
59.1%
18Shareholders Equity
71,150
70,418
60,160
59,752
59,471
63,278
74,023
76,804
68,774
71,490
81,544
1.4%
84,880
88,352
91,966
95,728
99,644
103,720
19Net Debt
6,129
8,154
16,757
12,373
10,391
21,281
19,264
26,753
7,473
12,529
28,224
16.5%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
2,812,900
2,788,900
2,745,300
2,728,700
2,684,300
2,670,700
2,674,000
2,663,900
2,560,400
2,429,400
2,429,400
(1.5)%
2,394,052
2,359,218
2,324,890
2,291,062
2,257,727
2,224,876
21ㅤ% Change
-
(0.9)%
(1.6)%
(0.6)%
(1.6)%
(0.5)%
0.1%
(0.4)%
(3.9)%
(5.1)%
-
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
(1.5)%
22ROA
11.6%
11.7%
0.8%
10%
9.6%
8.4%
11.5%
9.6%
21%
7.8%
13.5%
-
10.1%
9.9%
9.8%
9.7%
9.6%
9.5%
23ROE
21.7%
23.5%
2.2%
25.6%
25.4%
23.3%
28.2%
23.4%
51.1%
19.7%
32.9%
-
24.5%
24.3%
24%
23.8%
23.5%
23.3%
24Interest coverage
33.1
28.8
20.2
21.1
65.9
98.2
114.4
76.1
30.3
29.3
26.4
-
-
-
-
-
-
-
25Dividend Yield
2.9%
2.8%
2.4%
2.8%
2.6%
2.5%
2.5%
2.5%
3%
3.4%
2.5%
-
-
-
-
-
-
-
26P/E Ratio
18.4
18.9
291.1
22.4
25.4
28
21.6
25.9
11.3
24.5
18.8
-
-
-
-
-
-
-
27Stock price range
91-106
96-125
112-144
119-148
126-146
111-157
153-179
158-186
146-180
144-167
142-214
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
283,010
311,817
374,802
343,573
384,004
414,305
449,737
461,692
397,101
345,062
502,599
5.9%
279,542
310,319
344,173
381,413
422,377
-
29FCF Yield
5.6%
5%
4.7%
5.4%
5.2%
4.9%
4.4%
3.7%
4.6%
5.8%
3.9%
(3.5)%
7.7%
7.2%
6.7%
6.2%
5.7%
-
30Average stock price
98.6
110.6
127.7
133.8
136.1
134.3
166.3
172.1
162.9
155.5
178.1
6.1%
116.8
131.5
148
166.5
187.1
-
31 CEO
JD
Joaquin Duato