Add to comparison table
Insider Transactions
5Y price score: 67 
5Y return: +48.84%
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 |
|---|---|---|---|---|---|---|---|---|
| 18-aug.-26 | Purchase | 100 | 479.1 | 47,912 | 816 | Reynolds Paula Rosput | director | link |
| 01-jul.-26 | Award | 64 | - | - | 579 | GRANT HUGH | director | link |
| 01-jul.-26 | Award | 16 | - | - | 145 | Reynolds Paula Rosput | director | link |
| 15-may.-26 | Sale | (4,335) | 506.4 | (2,195,201) | 9,248 | WOOD ROBERT L | director | link |
| 14-may.-26 | Sale | (880) | 508.8 | (447,709) | 13,583 | WOOD ROBERT L | director | link |
| 01-apr.-26 | Award | 17 | - | - | 129 | Reynolds Paula Rosput | director | link |
| 01-apr.-26 | Award | 69 | - | - | 516 | GRANT HUGH | director | link |
| 10-mar.-26 | Sale | (4,114) | 477.8 | (1,965,587) | 8,151 | Durbin Sean | officer: EVP, Chief Operating Officer | link |
| 10-mar.-26 | Sale | (2,406) | 476.4 | (1,146,242) | 8,151 | Durbin Sean | officer: EVP, Chief Operating Officer | link |
| 10-mar.-26 | Sale | (4,357) | 480.8 | (2,094,802) | 22,138 | Bichara Guillermo | officer: Exec VP & Chief Legal Officer | link |
387.7
52-week range
548.2
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
2.3 %
Dividend Yield TTM
1.4 %
Market cap $
$ 212,981
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
29.7
Price / Book TTM
5.4
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
4.2
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(2) %
57.1 %
327.2 %
Free cash flow per share growth
(11) %
43.1 %
175.1 %
Earnings per share growth
11.3 %
209.8 %
172.7 %
Dividends
Previous dividend:1.60 per share, Paid, Ex-div date Sep 03, 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
5.4
5.2
4.3
13.1
4.2
4.7
7.3
8.2
12.6
13.6
14.6
10.6%
12
12.8
13.7
14.6
15.6
15.4
02FCF per share
3.9
4.5
6
5.4
4.6
7.6
12.7
11.3
11.2
10.2
10.9
10.7%
8.9
9.4
9.9
10.5
11.1
9.3
04Dividends payout, %
52.9%
57.1%
72.3%
26.6%
82.8%
81.1%
57.2%
56.5%
40%
40.4%
40.8%
(2.6)%
-
-
-
-
-
-
05Revenue
$ 10,776
$ 10,534
$ 11,437
$ 14,836
$ 28,228
$ 27,243
$ 30,793
$ 33,364
$ 32,854
$ 33,005
$ 33,986
12.2%
$ 38,123
$ 42,763
$ 47,968
$ 53,807
$ 60,356
$ 62,167
06ㅤ% Change
-
(2.3)%
8.6%
29.7%
90.3%
(3.5)%
13%
8.4%
(1.5)%
0.5%
3%
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
07Net Income
1,547
1,500
1,247
4,381
2,285
2,501
3,826
4,147
6,199
6,565
6,898
16.1%
5,899
6,617
7,423
8,326
9,340
9,620
08ㅤ% Margin
14.4%
14.2%
10.9%
29.5%
8.1%
9.2%
12.4%
12.4%
18.9%
19.9%
20.3%
15.5% A
15.5%
15.5%
15.5%
15.5%
15.5%
15.5%
09CFO
2,682
2,773
3,041
3,702
6,188
7,429
9,725
8,864
9,305
9,423
10,350
14.5%
10,308
11,562
12,970
14,548
16,319
16,809
10ㅤ% Of revenue
24.9%
26.3%
26.6%
25%
21.9%
27.3%
31.6%
26.6%
28.3%
28.6%
30.5%
27% A
27%
27%
27%
27%
27%
27%
11CAPEX
(1,541)
(1,465)
(1,311)
(1,883)
(3,682)
(3,400)
(3,086)
(3,173)
(3,787)
(4,497)
(5,261)
13.1%
(5,948)
(6,726)
(7,604)
(8,598)
(9,721)
(10,991)
12ㅤ% Change
-
(4.9)%
(10.5)%
43.6%
95.5%
(7.7)%
(9.2)%
2.8%
19.4%
18.8%
17%
13.1% A
13.1%
13.1%
13.1%
13.1%
13.1%
13.1%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,141
1,308
1,730
1,819
2,506
4,029
6,639
5,691
5,518
4,926
5,089
16.1%
4,359
4,837
5,366
5,951
6,599
5,818
14Total assets
18,319
19,332
20,436
93,386
86,612
88,229
81,605
79,658
80,811
80,147
86,817
16.8%
101,432
118,507
138,457
161,766
188,998
220,814
15ㅤ% Change
-
5.5%
5.7%
357%
(7.3)%
1.9%
(7.5)%
(2.4)%
1.5%
(0.8)%
8.3%
16.8%
16.8%
16.8%
16.8%
16.8%
16.8%
16.8%
16Total liabilities
13,413
13,880
13,914
36,290
34,977
38,647
36,164
38,271
39,716
40,659
47,076
13.4%
55,001
64,260
75,078
87,716
102,483
119,735
17ㅤ% Of assets
73.2%
71.8%
68.1%
38.9%
40.4%
43.8%
44.3%
48%
49.2%
50.7%
54.2%
54.2% A
54.2%
54.2%
54.2%
54.2%
54.2%
54.2%
18Shareholders Equity
4,906
5,452
6,522
57,096
51,635
49,582
45,441
41,387
41,095
39,488
39,741
23.3%
46,431
54,248
63,380
74,049
86,515
101,079
19Net Debt
9,084
8,991
8,383
10,830
12,232
13,469
12,393
13,355
15,651
17,759
21,933
9.2%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
289,055
287,757
289,114
334,127
545,170
531,157
521,875
504,038
492,290
482,092
468,702
5%
491,913
516,274
541,841
568,674
596,836
626,393
21ㅤ% Change
-
(0.5)%
0.5%
15.6%
63.2%
(2.6)%
(1.8)%
(3.4)%
(2.3)%
(2.1)%
(2.8)%
5%
5%
5%
5%
5%
5%
5%
22ROA
8.4%
7.8%
6.1%
4.7%
2.6%
2.8%
4.7%
5.2%
7.7%
8.2%
8%
-
5.8%
5.6%
5.4%
5.2%
4.9%
4.4%
23ROE
31.5%
27.5%
19.1%
7.7%
4.4%
5%
8.4%
10%
15.1%
16.6%
17.4%
-
12.7%
12.2%
11.7%
11.2%
10.8%
9.5%
24Interest coverage
-
11.1
8.8
9.4
6.5
34.1
33.2
33.6
16.6
15
42.1
-
-
-
-
-
-
-
25Dividend Yield
2.8%
2.6%
2%
2.3%
1.6%
1.5%
1.2%
1.4%
1.2%
1.3%
1.4%
-
-
-
-
-
-
-
26P/E Ratio
19
22.3
35.5
11.8
50.5
55.5
46.8
39.3
32.3
30.5
29.1
-
-
-
-
-
-
-
27Stock price range
99-130
96-124
116-156
142-169
152-213
150-264
243-346
264-346
305-427
401-486
389-484
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
29,389
33,479
44,279
51,556
115,199
138,800
179,068
163,004
200,505
200,448
198,803
21.1%
51,325
58,501
66,395
75,078
84,630
-
29FCF Yield
3.9%
3.9%
3.9%
3.5%
2.2%
2.9%
3.7%
3.5%
2.8%
2.5%
2.6%
(4.1)%
8.5%
8.3%
8.1%
7.9%
7.8%
-
30Average stock price
114.7
110
136
155.6
182.6
206.8
294.7
305.3
366.1
443.5
436.5
14.3%
104.3
113.3
122.5
132
141.8
-
31 CEO
SL
Sanjiv Lamba